[SAMCHEM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -10.91%
YoY- 4.76%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 637,502 614,752 543,021 535,246 529,286 500,880 526,448 13.65%
PBT 16,120 21,044 13,789 16,766 18,710 23,376 12,862 16.29%
Tax -4,974 -6,052 -4,395 -4,614 -5,154 -6,104 -3,542 25.48%
NP 11,146 14,992 9,394 12,152 13,556 17,272 9,320 12.70%
-
NP to SH 9,928 13,332 8,740 11,241 12,618 15,932 8,702 9.21%
-
Tax Rate 30.86% 28.76% 31.87% 27.52% 27.55% 26.11% 27.54% -
Total Cost 626,356 599,760 533,627 523,094 515,730 483,608 517,128 13.66%
-
Net Worth 112,879 111,553 108,737 108,787 106,056 107,391 103,422 6.02%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 27 - - - - -
Div Payout % - - 0.31% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 112,879 111,553 108,737 108,787 106,056 107,391 103,422 6.02%
NOSH 135,999 136,040 135,922 135,983 135,969 135,938 136,082 -0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 1.75% 2.44% 1.73% 2.27% 2.56% 3.45% 1.77% -
ROE 8.80% 11.95% 8.04% 10.33% 11.90% 14.84% 8.41% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 468.75 451.89 399.51 393.61 389.27 368.46 386.86 13.69%
EPS 7.30 9.80 6.43 8.27 9.28 11.72 6.40 9.19%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.82 0.80 0.80 0.78 0.79 0.76 6.06%
Adjusted Per Share Value based on latest NOSH - 136,025
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 117.19 113.01 99.82 98.39 97.30 92.07 96.77 13.65%
EPS 1.82 2.45 1.61 2.07 2.32 2.93 1.60 8.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2075 0.2051 0.1999 0.20 0.195 0.1974 0.1901 6.02%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.725 0.685 0.645 0.68 0.65 0.625 0.62 -
P/RPS 0.15 0.15 0.16 0.17 0.17 0.17 0.16 -4.22%
P/EPS 9.93 6.99 10.03 8.23 7.00 5.33 9.70 1.57%
EY 10.07 14.31 9.97 12.16 14.28 18.75 10.31 -1.56%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.84 0.81 0.85 0.83 0.79 0.82 4.03%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 21/05/14 27/02/14 25/11/13 23/08/13 22/05/13 25/02/13 -
Price 0.765 0.78 0.625 0.62 0.61 0.69 0.615 -
P/RPS 0.16 0.17 0.16 0.16 0.16 0.19 0.16 0.00%
P/EPS 10.48 7.96 9.72 7.50 6.57 5.89 9.62 5.89%
EY 9.54 12.56 10.29 13.33 15.21 16.99 10.40 -5.60%
DY 0.00 0.00 0.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.95 0.78 0.78 0.78 0.87 0.81 8.88%

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