[SAMCHEM] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -7.44%
YoY- -8.08%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 632,350 614,582 597,092 571,451 542,983 523,908 527,989 12.74%
PBT 11,990 13,175 12,494 13,205 13,788 13,054 12,760 -4.05%
Tax -4,258 -4,662 -4,305 -4,381 -4,394 -3,441 -3,464 14.70%
NP 7,732 8,513 8,189 8,824 9,394 9,613 9,296 -11.52%
-
NP to SH 6,197 7,103 7,395 8,090 8,740 9,086 8,468 -18.74%
-
Tax Rate 35.51% 35.39% 34.46% 33.18% 31.87% 26.36% 27.15% -
Total Cost 624,618 606,069 588,903 562,627 533,589 514,295 518,693 13.15%
-
Net Worth 110,904 111,155 112,879 111,553 107,200 108,820 106,143 2.96%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 26 3,427 3,427 3,427 3,400 - -
Div Payout % - 0.38% 46.35% 42.37% 39.22% 37.43% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 110,904 111,155 112,879 111,553 107,200 108,820 106,143 2.96%
NOSH 135,249 135,555 135,999 136,040 134,000 136,025 136,081 -0.40%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 1.22% 1.39% 1.37% 1.54% 1.73% 1.83% 1.76% -
ROE 5.59% 6.39% 6.55% 7.25% 8.15% 8.35% 7.98% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 467.54 453.38 439.04 420.06 405.21 385.15 387.99 13.20%
EPS 4.58 5.24 5.44 5.95 6.52 6.68 6.22 -18.41%
DPS 0.00 0.02 2.52 2.52 2.52 2.50 0.00 -
NAPS 0.82 0.82 0.83 0.82 0.80 0.80 0.78 3.38%
Adjusted Per Share Value based on latest NOSH - 136,040
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 116.24 112.97 109.76 105.05 99.81 96.31 97.06 12.73%
EPS 1.14 1.31 1.36 1.49 1.61 1.67 1.56 -18.82%
DPS 0.00 0.00 0.63 0.63 0.63 0.63 0.00 -
NAPS 0.2039 0.2043 0.2075 0.2051 0.1971 0.20 0.1951 2.97%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.65 0.78 0.725 0.685 0.645 0.68 0.65 -
P/RPS 0.14 0.17 0.17 0.16 0.16 0.18 0.17 -12.10%
P/EPS 14.19 14.89 13.33 11.52 9.89 10.18 10.45 22.55%
EY 7.05 6.72 7.50 8.68 10.11 9.82 9.57 -18.38%
DY 0.00 0.03 3.48 3.68 3.91 3.68 0.00 -
P/NAPS 0.79 0.95 0.87 0.84 0.81 0.85 0.83 -3.23%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 24/11/14 22/08/14 21/05/14 27/02/14 25/11/13 23/08/13 -
Price 0.68 0.64 0.765 0.78 0.625 0.62 0.61 -
P/RPS 0.15 0.14 0.17 0.19 0.15 0.16 0.16 -4.20%
P/EPS 14.84 12.21 14.07 13.12 9.58 9.28 9.80 31.76%
EY 6.74 8.19 7.11 7.62 10.44 10.77 10.20 -24.07%
DY 0.00 0.03 3.29 3.23 4.03 4.03 0.00 -
P/NAPS 0.83 0.78 0.92 0.95 0.78 0.78 0.78 4.21%

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