[SAMUDRA] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -97.39%
YoY- -217.24%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 8,435 11,712 8,868 40,392 75,389 58,962 62,602 -28.38%
PBT 9,796 65,640 -120 7,556 -6,168 -15,870 -15,858 -
Tax -291 -12,088 -12,333 3,615 218 2,496 -1,494 -23.85%
NP 9,505 53,552 -12,453 11,171 -5,950 -13,374 -17,352 -
-
NP to SH 9,432 53,511 -12,337 10,523 -7,208 -13,691 -17,357 -
-
Tax Rate 2.97% 18.42% - -47.84% - - - -
Total Cost -1,070 -41,840 21,321 29,221 81,339 72,336 79,954 -
-
Net Worth 92,016 95,591 25,848 37,640 2,654,749 32,814 36,257 16.78%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 8,252 - - - - - - -
Div Payout % 87.49% - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 92,016 95,591 25,848 37,640 2,654,749 32,814 36,257 16.78%
NOSH 183,300 143,315 142,886 143,117 143,499 142,857 106,640 9.44%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 112.69% 457.24% -140.43% 27.66% -7.89% -22.68% -27.72% -
ROE 10.25% 55.98% -47.73% 27.96% -0.27% -41.72% -47.87% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.60 8.17 6.21 28.22 52.54 41.27 58.70 -34.57%
EPS 5.15 37.34 -8.63 7.35 -5.02 -9.58 -16.28 -
DPS 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.502 0.667 0.1809 0.263 18.50 0.2297 0.34 6.70%
Adjusted Per Share Value based on latest NOSH - 142,886
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 4.69 6.51 4.93 22.44 41.88 32.76 34.78 -28.37%
EPS 5.24 29.73 -6.85 5.85 -4.00 -7.61 -9.64 -
DPS 4.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5112 0.5311 0.1436 0.2091 14.7486 0.1823 0.2014 16.78%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.50 0.48 0.345 0.20 0.15 0.20 0.33 -
P/RPS 10.87 5.87 5.56 0.71 0.29 0.48 0.56 63.89%
P/EPS 9.72 1.29 -4.00 2.72 -2.99 -2.09 -2.03 -
EY 10.29 77.79 -25.03 36.76 -33.49 -47.92 -49.32 -
DY 9.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.72 1.91 0.76 0.01 0.87 0.97 0.50%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 29/02/16 27/02/15 28/02/14 25/02/13 29/02/12 21/02/11 24/02/10 -
Price 0.50 0.535 0.39 0.21 0.17 0.25 0.34 -
P/RPS 10.87 6.55 6.28 0.74 0.32 0.61 0.58 62.94%
P/EPS 9.72 1.43 -4.52 2.86 -3.38 -2.61 -2.09 -
EY 10.29 69.79 -22.14 35.01 -29.55 -38.33 -47.87 -
DY 9.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.80 2.16 0.80 0.01 1.09 1.00 0.00%

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