[SAMUDRA] QoQ TTM Result on 30-Sep-2014 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
24-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -2.5%
YoY- 956.96%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 10,319 11,427 11,712 10,769 10,737 9,415 8,868 10.66%
PBT 10,884 72,155 65,640 62,331 61,277 -405 -120 -
Tax -1,051 -9,148 -12,088 -8,756 -6,367 -16,758 -12,333 -80.72%
NP 9,833 63,007 53,552 53,575 54,910 -17,163 -12,453 -
-
NP to SH 9,773 62,943 53,511 53,560 54,932 -17,057 -12,337 -
-
Tax Rate 9.66% 12.68% 18.42% 14.05% 10.39% - - -
Total Cost 486 -51,580 -41,840 -42,806 -44,173 26,578 21,321 -92.01%
-
Net Worth 92,323 92,424 95,591 95,029 94,532 21,587 25,848 134.20%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 8,252 8,252 - - - - - -
Div Payout % 84.44% 13.11% - - - - - -
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 92,323 92,424 95,591 95,029 94,532 21,587 25,848 134.20%
NOSH 182,096 183,381 143,315 143,333 143,014 142,964 142,886 17.59%
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 95.29% 551.39% 457.24% 497.49% 511.41% -182.29% -140.43% -
ROE 10.59% 68.10% 55.98% 56.36% 58.11% -79.01% -47.73% -
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 5.67 6.23 8.17 7.51 7.51 6.59 6.21 -5.90%
EPS 5.37 34.32 37.34 37.37 38.41 -11.93 -8.63 -
DPS 4.53 4.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.507 0.504 0.667 0.663 0.661 0.151 0.1809 99.15%
Adjusted Per Share Value based on latest NOSH - 143,333
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.73 6.35 6.51 5.98 5.96 5.23 4.93 10.57%
EPS 5.43 34.97 29.73 29.76 30.52 -9.48 -6.85 -
DPS 4.58 4.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5129 0.5135 0.5311 0.5279 0.5252 0.1199 0.1436 134.20%
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 0.46 0.48 0.48 0.515 0.435 0.395 0.345 -
P/RPS 8.12 7.70 5.87 6.85 5.79 6.00 5.56 28.81%
P/EPS 8.57 1.40 1.29 1.38 1.13 -3.31 -4.00 -
EY 11.67 71.51 77.79 72.56 88.30 -30.20 -25.03 -
DY 9.85 9.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.95 0.72 0.78 0.66 2.62 1.91 -39.08%
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 18/08/15 25/05/15 27/02/15 24/11/14 27/08/14 21/05/14 28/02/14 -
Price 0.48 0.47 0.535 0.515 0.52 0.395 0.39 -
P/RPS 8.47 7.54 6.55 6.85 6.93 6.00 6.28 22.13%
P/EPS 8.94 1.37 1.43 1.38 1.35 -3.31 -4.52 -
EY 11.18 73.03 69.79 72.56 73.87 -30.20 -22.14 -
DY 9.44 9.57 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.93 0.80 0.78 0.79 2.62 2.16 -42.25%

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