[SAMCHEM] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 36.89%
YoY- -19.4%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 296,926 155,887 632,350 473,033 318,751 153,688 543,021 -33.20%
PBT 10,704 5,511 11,989 11,961 8,060 5,261 13,789 -15.57%
Tax -3,089 -1,445 -4,201 -3,728 -2,487 -1,513 -4,395 -21.00%
NP 7,615 4,066 7,788 8,233 5,573 3,748 9,394 -13.09%
-
NP to SH 6,563 3,545 6,254 6,795 4,964 3,333 8,740 -17.42%
-
Tax Rate 28.86% 26.22% 35.04% 31.17% 30.86% 28.76% 31.87% -
Total Cost 289,311 151,821 624,562 464,800 313,178 149,940 533,627 -33.58%
-
Net Worth 118,215 115,450 111,484 111,437 112,879 111,553 108,737 5.74%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 27 - 27 3,397 - - 27 0.00%
Div Payout % 0.41% - 0.43% 50.00% - - 0.31% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 118,215 115,450 111,484 111,437 112,879 111,553 108,737 5.74%
NOSH 135,879 135,823 135,956 135,900 135,999 136,040 135,922 -0.02%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.56% 2.61% 1.23% 1.74% 1.75% 2.44% 1.73% -
ROE 5.55% 3.07% 5.61% 6.10% 4.40% 2.99% 8.04% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 218.52 114.77 465.11 348.07 234.38 112.97 399.51 -33.19%
EPS 4.83 2.61 4.60 5.00 3.65 2.45 6.43 -17.40%
DPS 0.02 0.00 0.02 2.50 0.00 0.00 0.02 0.00%
NAPS 0.87 0.85 0.82 0.82 0.83 0.82 0.80 5.76%
Adjusted Per Share Value based on latest NOSH - 135,555
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 54.58 28.66 116.24 86.95 58.59 28.25 99.82 -33.20%
EPS 1.21 0.65 1.15 1.25 0.91 0.61 1.61 -17.38%
DPS 0.00 0.00 0.00 0.62 0.00 0.00 0.00 -
NAPS 0.2173 0.2122 0.2049 0.2048 0.2075 0.2051 0.1999 5.73%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.70 0.65 0.65 0.78 0.725 0.685 0.645 -
P/RPS 0.32 0.57 0.14 0.22 0.31 0.61 0.16 58.94%
P/EPS 14.49 24.90 14.13 15.60 19.86 27.96 10.03 27.88%
EY 6.90 4.02 7.08 6.41 5.03 3.58 9.97 -21.81%
DY 0.03 0.00 0.03 3.21 0.00 0.00 0.03 0.00%
P/NAPS 0.80 0.76 0.79 0.95 0.87 0.84 0.81 -0.82%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 20/08/15 21/05/15 27/02/15 24/11/14 22/08/14 21/05/14 27/02/14 -
Price 0.64 0.67 0.68 0.64 0.765 0.78 0.625 -
P/RPS 0.29 0.58 0.15 0.18 0.33 0.69 0.16 48.81%
P/EPS 13.25 25.67 14.78 12.80 20.96 31.84 9.72 23.01%
EY 7.55 3.90 6.76 7.81 4.77 3.14 10.29 -18.69%
DY 0.03 0.00 0.03 3.91 0.00 0.00 0.03 0.00%
P/NAPS 0.74 0.79 0.83 0.78 0.92 0.95 0.78 -3.45%

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