[SAMUDRA] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 422.05%
YoY- 891.3%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 11,427 11,712 10,769 10,737 9,415 8,868 8,711 19.85%
PBT 72,155 65,640 62,331 61,277 -405 -120 7,838 339.84%
Tax -9,148 -12,088 -8,756 -6,367 -16,758 -12,333 -14,219 -25.49%
NP 63,007 53,552 53,575 54,910 -17,163 -12,453 -6,381 -
-
NP to SH 62,943 53,511 53,560 54,932 -17,057 -12,337 -6,250 -
-
Tax Rate 12.68% 18.42% 14.05% 10.39% - - 181.41% -
Total Cost -51,580 -41,840 -42,806 -44,173 26,578 21,321 15,092 -
-
Net Worth 92,424 95,591 95,029 94,532 21,587 25,848 23,466 149.60%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 8,252 - - - - - - -
Div Payout % 13.11% - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 92,424 95,591 95,029 94,532 21,587 25,848 23,466 149.60%
NOSH 183,381 143,315 143,333 143,014 142,964 142,886 143,086 18.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 551.39% 457.24% 497.49% 511.41% -182.29% -140.43% -73.25% -
ROE 68.10% 55.98% 56.36% 58.11% -79.01% -47.73% -26.63% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.23 8.17 7.51 7.51 6.59 6.21 6.09 1.52%
EPS 34.32 37.34 37.37 38.41 -11.93 -8.63 -4.37 -
DPS 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.504 0.667 0.663 0.661 0.151 0.1809 0.164 111.52%
Adjusted Per Share Value based on latest NOSH - 143,014
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 6.35 6.51 5.98 5.96 5.23 4.93 4.84 19.86%
EPS 34.97 29.73 29.76 30.52 -9.48 -6.85 -3.47 -
DPS 4.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5135 0.5311 0.5279 0.5252 0.1199 0.1436 0.1304 149.57%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.48 0.48 0.515 0.435 0.395 0.345 0.335 -
P/RPS 7.70 5.87 6.85 5.79 6.00 5.56 5.50 25.17%
P/EPS 1.40 1.29 1.38 1.13 -3.31 -4.00 -7.67 -
EY 71.51 77.79 72.56 88.30 -30.20 -25.03 -13.04 -
DY 9.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.72 0.78 0.66 2.62 1.91 2.04 -39.94%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 25/05/15 27/02/15 24/11/14 27/08/14 21/05/14 28/02/14 26/11/13 -
Price 0.47 0.535 0.515 0.52 0.395 0.39 0.355 -
P/RPS 7.54 6.55 6.85 6.93 6.00 6.28 5.83 18.72%
P/EPS 1.37 1.43 1.38 1.35 -3.31 -4.52 -8.13 -
EY 73.03 69.79 72.56 73.87 -30.20 -22.14 -12.30 -
DY 9.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.80 0.78 0.79 2.62 2.16 2.16 -43.01%

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