[SAMCHEM] QoQ TTM Result on 31-Dec-2013 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
27-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -3.81%
YoY- 0.45%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 614,582 597,092 571,451 542,983 523,908 527,989 519,620 11.82%
PBT 13,175 12,494 13,205 13,788 13,054 12,760 12,980 0.99%
Tax -4,662 -4,305 -4,381 -4,394 -3,441 -3,464 -3,711 16.41%
NP 8,513 8,189 8,824 9,394 9,613 9,296 9,269 -5.50%
-
NP to SH 7,103 7,395 8,090 8,740 9,086 8,468 8,801 -13.30%
-
Tax Rate 35.39% 34.46% 33.18% 31.87% 26.36% 27.15% 28.59% -
Total Cost 606,069 588,903 562,627 533,589 514,295 518,693 510,351 12.13%
-
Net Worth 111,155 112,879 111,553 107,200 108,820 106,143 107,391 2.32%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 26 3,427 3,427 3,427 3,400 - - -
Div Payout % 0.38% 46.35% 42.37% 39.22% 37.43% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 111,155 112,879 111,553 107,200 108,820 106,143 107,391 2.32%
NOSH 135,555 135,999 136,040 134,000 136,025 136,081 135,938 -0.18%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 1.39% 1.37% 1.54% 1.73% 1.83% 1.76% 1.78% -
ROE 6.39% 6.55% 7.25% 8.15% 8.35% 7.98% 8.20% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 453.38 439.04 420.06 405.21 385.15 387.99 382.25 12.03%
EPS 5.24 5.44 5.95 6.52 6.68 6.22 6.47 -13.10%
DPS 0.02 2.52 2.52 2.52 2.50 0.00 0.00 -
NAPS 0.82 0.83 0.82 0.80 0.80 0.78 0.79 2.51%
Adjusted Per Share Value based on latest NOSH - 134,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 112.97 109.76 105.05 99.81 96.31 97.06 95.52 11.82%
EPS 1.31 1.36 1.49 1.61 1.67 1.56 1.62 -13.19%
DPS 0.00 0.63 0.63 0.63 0.63 0.00 0.00 -
NAPS 0.2043 0.2075 0.2051 0.1971 0.20 0.1951 0.1974 2.31%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.78 0.725 0.685 0.645 0.68 0.65 0.625 -
P/RPS 0.17 0.17 0.16 0.16 0.18 0.17 0.16 4.12%
P/EPS 14.89 13.33 11.52 9.89 10.18 10.45 9.65 33.49%
EY 6.72 7.50 8.68 10.11 9.82 9.57 10.36 -25.04%
DY 0.03 3.48 3.68 3.91 3.68 0.00 0.00 -
P/NAPS 0.95 0.87 0.84 0.81 0.85 0.83 0.79 13.07%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 22/08/14 21/05/14 27/02/14 25/11/13 23/08/13 22/05/13 -
Price 0.64 0.765 0.78 0.625 0.62 0.61 0.69 -
P/RPS 0.14 0.17 0.19 0.15 0.16 0.16 0.18 -15.41%
P/EPS 12.21 14.07 13.12 9.58 9.28 9.80 10.66 9.46%
EY 8.19 7.11 7.62 10.44 10.77 10.20 9.38 -8.63%
DY 0.03 3.29 3.23 4.03 4.03 0.00 0.00 -
P/NAPS 0.78 0.92 0.95 0.78 0.78 0.78 0.87 -7.01%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment