[SAMCHEM] QoQ Cumulative Quarter 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- 3.67%
YoY- 0.44%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 473,033 318,751 153,688 543,021 401,435 264,643 125,220 142.35%
PBT 11,961 8,060 5,261 13,789 12,575 9,355 5,844 61.13%
Tax -3,728 -2,487 -1,513 -4,395 -3,461 -2,577 -1,526 81.29%
NP 8,233 5,573 3,748 9,394 9,114 6,778 4,318 53.70%
-
NP to SH 6,795 4,964 3,333 8,740 8,431 6,309 3,983 42.72%
-
Tax Rate 31.17% 30.86% 28.76% 31.87% 27.52% 27.55% 26.11% -
Total Cost 464,800 313,178 149,940 533,627 392,321 257,865 120,902 145.20%
-
Net Worth 111,437 112,879 111,553 108,737 108,787 106,056 107,391 2.49%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,397 - - 27 - - - -
Div Payout % 50.00% - - 0.31% - - - -
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 111,437 112,879 111,553 108,737 108,787 106,056 107,391 2.49%
NOSH 135,900 135,999 136,040 135,922 135,983 135,969 135,938 -0.01%
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 1.74% 1.75% 2.44% 1.73% 2.27% 2.56% 3.45% -
ROE 6.10% 4.40% 2.99% 8.04% 7.75% 5.95% 3.71% -
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 348.07 234.38 112.97 399.51 295.21 194.63 92.12 142.39%
EPS 5.00 3.65 2.45 6.43 6.20 4.64 2.93 42.75%
DPS 2.50 0.00 0.00 0.02 0.00 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 86.95 58.59 28.25 99.82 73.79 48.65 23.02 142.34%
EPS 1.25 0.91 0.61 1.61 1.55 1.16 0.73 43.08%
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2048 0.2075 0.2051 0.1999 0.20 0.195 0.1974 2.48%
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 0.22 0.31 0.61 0.16 0.23 0.33 0.68 -52.83%
P/EPS 15.60 19.86 27.96 10.03 10.97 14.01 21.33 -18.80%
EY 6.41 5.03 3.58 9.97 9.12 7.14 4.69 23.13%
DY 3.21 0.00 0.00 0.03 0.00 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 0.18 0.33 0.69 0.16 0.21 0.31 0.75 -61.34%
P/EPS 12.80 20.96 31.84 9.72 10.00 13.15 23.55 -33.37%
EY 7.81 4.77 3.14 10.29 10.00 7.61 4.25 49.97%
DY 3.91 0.00 0.00 0.03 0.00 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