[SAMCHEM] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -2.8%
YoY- 36.65%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 526,202 528,192 507,395 507,074 515,376 536,044 470,584 7.73%
PBT 18,914 22,904 25,590 30,145 31,344 27,980 21,487 -8.15%
Tax -5,308 -5,428 -6,418 -8,218 -8,812 -7,528 -5,616 -3.69%
NP 13,606 17,476 19,172 21,926 22,532 20,452 15,871 -9.76%
-
NP to SH 13,088 15,532 17,778 19,748 20,316 19,716 15,980 -12.47%
-
Tax Rate 28.06% 23.70% 25.08% 27.26% 28.11% 26.90% 26.14% -
Total Cost 512,596 510,716 488,223 485,148 492,844 515,592 454,713 8.32%
-
Net Worth 106,118 105,899 103,375 99,284 95,188 93,950 89,760 11.81%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 4,760 -
Div Payout % - - - - - - 29.79% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 106,118 105,899 103,375 99,284 95,188 93,950 89,760 11.81%
NOSH 136,049 135,769 136,020 136,005 135,983 136,160 136,000 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.59% 3.31% 3.78% 4.32% 4.37% 3.82% 3.37% -
ROE 12.33% 14.67% 17.20% 19.89% 21.34% 20.99% 17.80% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 386.77 389.04 373.03 372.83 379.00 393.69 346.02 7.71%
EPS 9.62 11.44 13.07 14.52 14.94 14.48 11.75 -12.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.78 0.78 0.76 0.73 0.70 0.69 0.66 11.79%
Adjusted Per Share Value based on latest NOSH - 136,052
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 96.73 97.09 93.27 93.21 94.74 98.54 86.50 7.74%
EPS 2.41 2.86 3.27 3.63 3.73 3.62 2.94 -12.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.88 -
NAPS 0.1951 0.1947 0.19 0.1825 0.175 0.1727 0.165 11.83%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.67 0.77 0.70 0.68 0.72 0.75 0.73 -
P/RPS 0.17 0.20 0.19 0.18 0.19 0.19 0.21 -13.15%
P/EPS 6.96 6.73 5.36 4.68 4.82 5.18 6.21 7.90%
EY 14.36 14.86 18.67 21.35 20.75 19.31 16.10 -7.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.79 -
P/NAPS 0.86 0.99 0.92 0.93 1.03 1.09 1.11 -15.65%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 24/05/12 24/02/12 23/11/11 22/08/11 26/05/11 25/02/11 -
Price 0.69 0.71 0.79 0.69 0.72 0.76 0.75 -
P/RPS 0.18 0.18 0.21 0.19 0.19 0.19 0.22 -12.53%
P/EPS 7.17 6.21 6.04 4.75 4.82 5.25 6.38 8.10%
EY 13.94 16.11 16.54 21.04 20.75 19.05 15.67 -7.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
P/NAPS 0.88 0.91 1.04 0.95 1.03 1.10 1.14 -15.86%

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