[SAMCHEM] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -9.98%
YoY- 11.25%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 538,632 526,202 528,192 507,395 507,074 515,376 536,044 0.32%
PBT 16,510 18,914 22,904 25,590 30,145 31,344 27,980 -29.58%
Tax -4,748 -5,308 -5,428 -6,418 -8,218 -8,812 -7,528 -26.39%
NP 11,762 13,606 17,476 19,172 21,926 22,532 20,452 -30.77%
-
NP to SH 10,730 13,088 15,532 17,778 19,748 20,316 19,716 -33.26%
-
Tax Rate 28.76% 28.06% 23.70% 25.08% 27.26% 28.11% 26.90% -
Total Cost 526,869 512,596 510,716 488,223 485,148 492,844 515,592 1.44%
-
Net Worth 101,959 106,118 105,899 103,375 99,284 95,188 93,950 5.58%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 101,959 106,118 105,899 103,375 99,284 95,188 93,950 5.58%
NOSH 135,945 136,049 135,769 136,020 136,005 135,983 136,160 -0.10%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 2.18% 2.59% 3.31% 3.78% 4.32% 4.37% 3.82% -
ROE 10.52% 12.33% 14.67% 17.20% 19.89% 21.34% 20.99% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 396.21 386.77 389.04 373.03 372.83 379.00 393.69 0.42%
EPS 7.89 9.62 11.44 13.07 14.52 14.94 14.48 -33.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.78 0.78 0.76 0.73 0.70 0.69 5.70%
Adjusted Per Share Value based on latest NOSH - 136,097
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 99.01 96.73 97.09 93.27 93.21 94.74 98.54 0.31%
EPS 1.97 2.41 2.86 3.27 3.63 3.73 3.62 -33.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1874 0.1951 0.1947 0.19 0.1825 0.175 0.1727 5.58%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.69 0.67 0.77 0.70 0.68 0.72 0.75 -
P/RPS 0.17 0.17 0.20 0.19 0.18 0.19 0.19 -7.12%
P/EPS 8.74 6.96 6.73 5.36 4.68 4.82 5.18 41.59%
EY 11.44 14.36 14.86 18.67 21.35 20.75 19.31 -29.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.86 0.99 0.92 0.93 1.03 1.09 -10.66%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 17/08/12 24/05/12 24/02/12 23/11/11 22/08/11 26/05/11 -
Price 0.64 0.69 0.71 0.79 0.69 0.72 0.76 -
P/RPS 0.16 0.18 0.18 0.21 0.19 0.19 0.19 -10.79%
P/EPS 8.11 7.17 6.21 6.04 4.75 4.82 5.25 33.52%
EY 12.33 13.94 16.11 16.54 21.04 20.75 19.05 -25.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.88 0.91 1.04 0.95 1.03 1.10 -15.75%

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