[SAMCHEM] QoQ Cumulative Quarter 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- -54.23%
YoY- 2.58%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 543,021 401,435 264,643 125,220 526,448 403,974 263,101 61.89%
PBT 13,789 12,575 9,355 5,844 12,862 12,383 9,457 28.49%
Tax -4,395 -3,461 -2,577 -1,526 -3,542 -3,561 -2,654 39.84%
NP 9,394 9,114 6,778 4,318 9,320 8,822 6,803 23.93%
-
NP to SH 8,740 8,431 6,309 3,983 8,702 8,048 6,544 21.21%
-
Tax Rate 31.87% 27.52% 27.55% 26.11% 27.54% 28.76% 28.06% -
Total Cost 533,627 392,321 257,865 120,902 517,128 395,152 256,298 62.83%
-
Net Worth 108,737 108,787 106,056 107,391 103,422 101,959 106,118 1.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 27 - - - - - - -
Div Payout % 0.31% - - - - - - -
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 108,737 108,787 106,056 107,391 103,422 101,959 106,118 1.63%
NOSH 135,922 135,983 135,969 135,938 136,082 135,945 136,049 -0.06%
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% 2.27% 2.56% 3.45% 1.77% 2.18% 2.59% -
ROE 8.04% 7.75% 5.95% 3.71% 8.41% 7.89% 6.17% -
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 399.51 295.21 194.63 92.12 386.86 297.16 193.39 61.99%
EPS 6.43 6.20 4.64 2.93 6.40 5.92 4.81 21.28%
DPS 0.02 0.00 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 99.82 73.79 48.65 23.02 96.77 74.26 48.36 61.90%
EPS 1.61 1.55 1.16 0.73 1.60 1.48 1.20 21.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1999 0.20 0.195 0.1974 0.1901 0.1874 0.1951 1.62%
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 0.23 0.33 0.68 0.16 0.23 0.35 -40.57%
P/EPS 10.03 10.97 14.01 21.33 9.70 11.66 13.93 -19.61%
EY 9.97 9.12 7.14 4.69 10.31 8.58 7.18 24.39%
DY 0.03 0.00 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 0.16 0.21 0.31 0.75 0.16 0.22 0.36 -41.67%
P/EPS 9.72 10.00 13.15 23.55 9.62 10.81 14.35 -22.81%
EY 10.29 10.00 7.61 4.25 10.40 9.25 6.97 29.56%
DY 0.03 0.00 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