[SAMCHEM] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
22-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 1.15%
YoY- -47.4%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 542,983 523,908 527,989 519,620 526,448 531,063 512,808 3.87%
PBT 13,788 13,054 12,760 12,980 12,862 15,364 19,375 -20.24%
Tax -4,394 -3,441 -3,464 -3,711 -3,542 -3,815 -4,666 -3.91%
NP 9,394 9,613 9,296 9,269 9,320 11,549 14,709 -25.77%
-
NP to SH 8,740 9,086 8,468 8,801 8,701 11,014 14,163 -27.45%
-
Tax Rate 31.87% 26.36% 27.15% 28.59% 27.54% 24.83% 24.08% -
Total Cost 533,589 514,295 518,693 510,351 517,128 519,514 498,099 4.68%
-
Net Worth 107,200 108,820 106,143 107,391 102,419 101,621 105,857 0.84%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 3,427 3,400 - - - - - -
Div Payout % 39.22% 37.43% - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 107,200 108,820 106,143 107,391 102,419 101,621 105,857 0.84%
NOSH 134,000 136,025 136,081 135,938 134,761 135,495 135,714 -0.84%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.73% 1.83% 1.76% 1.78% 1.77% 2.17% 2.87% -
ROE 8.15% 8.35% 7.98% 8.20% 8.50% 10.84% 13.38% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 405.21 385.15 387.99 382.25 390.65 391.94 377.86 4.75%
EPS 6.52 6.68 6.22 6.47 6.46 8.13 10.44 -26.87%
DPS 2.52 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.80 0.78 0.79 0.76 0.75 0.78 1.69%
Adjusted Per Share Value based on latest NOSH - 135,938
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 99.81 96.31 97.06 95.52 96.77 97.62 94.27 3.86%
EPS 1.61 1.67 1.56 1.62 1.60 2.02 2.60 -27.28%
DPS 0.63 0.63 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1971 0.20 0.1951 0.1974 0.1883 0.1868 0.1946 0.85%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.645 0.68 0.65 0.625 0.62 0.69 0.67 -
P/RPS 0.16 0.18 0.17 0.16 0.16 0.18 0.18 -7.53%
P/EPS 9.89 10.18 10.45 9.65 9.60 8.49 6.42 33.28%
EY 10.11 9.82 9.57 10.36 10.41 11.78 15.58 -24.98%
DY 3.91 3.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.83 0.79 0.82 0.92 0.86 -3.90%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 25/11/13 23/08/13 22/05/13 25/02/13 23/11/12 17/08/12 -
Price 0.625 0.62 0.61 0.69 0.615 0.64 0.69 -
P/RPS 0.15 0.16 0.16 0.18 0.16 0.16 0.18 -11.41%
P/EPS 9.58 9.28 9.80 10.66 9.53 7.87 6.61 27.98%
EY 10.44 10.77 10.20 9.38 10.50 12.70 15.12 -21.82%
DY 4.03 4.03 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.78 0.87 0.81 0.85 0.88 -7.70%

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