[SAMCHEM] QoQ 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- -85.49%
YoY- -52.91%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 154,282 165,063 153,688 141,549 136,792 139,422 125,220 14.91%
PBT 3,901 2,800 5,261 1,213 3,220 3,511 5,844 -23.60%
Tax -1,241 -974 -1,513 -934 -884 -1,050 -1,526 -12.86%
NP 2,660 1,826 3,748 279 2,336 2,461 4,318 -27.57%
-
NP to SH 1,830 1,632 3,333 308 2,122 2,327 3,983 -40.42%
-
Tax Rate 31.81% 34.79% 28.76% 77.00% 27.45% 29.91% 26.11% -
Total Cost 151,622 163,237 149,940 141,270 134,456 136,961 120,902 16.27%
-
Net Worth 111,155 112,879 111,553 107,200 108,820 106,143 107,391 2.32%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 3,388 - - 26 - - - -
Div Payout % 185.19% - - 8.70% - - - -
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 111,155 112,879 111,553 107,200 108,820 106,143 107,391 2.32%
NOSH 135,555 135,999 136,040 134,000 136,025 136,081 135,938 -0.18%
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 1.72% 1.11% 2.44% 0.20% 1.71% 1.77% 3.45% -
ROE 1.65% 1.45% 2.99% 0.29% 1.95% 2.19% 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 113.81 121.37 112.97 105.63 100.56 102.45 92.12 15.12%
EPS 1.35 1.20 2.45 0.23 1.56 1.71 2.93 -40.31%
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 28.36 30.34 28.25 26.02 25.15 25.63 23.02 14.90%
EPS 0.34 0.30 0.61 0.06 0.39 0.43 0.73 -39.88%
DPS 0.62 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2043 0.2075 0.2051 0.1971 0.20 0.1951 0.1974 2.31%
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 0.69 0.60 0.61 0.61 0.68 0.63 0.68 0.97%
P/EPS 57.78 60.42 27.96 280.62 43.59 38.01 21.33 94.20%
EY 1.73 1.66 3.58 0.36 2.29 2.63 4.69 -48.53%
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 0.56 0.63 0.69 0.59 0.62 0.60 0.75 -17.68%
P/EPS 47.41 63.75 31.84 271.92 39.74 35.67 23.55 59.36%
EY 2.11 1.57 3.14 0.37 2.52 2.80 4.25 -37.27%
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