[SAMCHEM] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -18.91%
YoY- -51.05%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 535,246 529,286 500,880 526,448 538,632 526,202 528,192 0.88%
PBT 16,766 18,710 23,376 12,862 16,510 18,914 22,904 -18.76%
Tax -4,614 -5,154 -6,104 -3,542 -4,748 -5,308 -5,428 -10.25%
NP 12,152 13,556 17,272 9,320 11,762 13,606 17,476 -21.49%
-
NP to SH 11,241 12,618 15,932 8,702 10,730 13,088 15,532 -19.37%
-
Tax Rate 27.52% 27.55% 26.11% 27.54% 28.76% 28.06% 23.70% -
Total Cost 523,094 515,730 483,608 517,128 526,869 512,596 510,716 1.60%
-
Net Worth 108,787 106,056 107,391 103,422 101,959 106,118 105,899 1.80%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 108,787 106,056 107,391 103,422 101,959 106,118 105,899 1.80%
NOSH 135,983 135,969 135,938 136,082 135,945 136,049 135,769 0.10%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.27% 2.56% 3.45% 1.77% 2.18% 2.59% 3.31% -
ROE 10.33% 11.90% 14.84% 8.41% 10.52% 12.33% 14.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 393.61 389.27 368.46 386.86 396.21 386.77 389.04 0.78%
EPS 8.27 9.28 11.72 6.40 7.89 9.62 11.44 -19.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.79 0.76 0.75 0.78 0.78 1.70%
Adjusted Per Share Value based on latest NOSH - 134,761
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 98.39 97.30 92.07 96.77 99.01 96.73 97.09 0.88%
EPS 2.07 2.32 2.93 1.60 1.97 2.41 2.86 -19.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.195 0.1974 0.1901 0.1874 0.1951 0.1947 1.80%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.68 0.65 0.625 0.62 0.69 0.67 0.77 -
P/RPS 0.17 0.17 0.17 0.16 0.17 0.17 0.20 -10.25%
P/EPS 8.23 7.00 5.33 9.70 8.74 6.96 6.73 14.34%
EY 12.16 14.28 18.75 10.31 11.44 14.36 14.86 -12.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.79 0.82 0.92 0.86 0.99 -9.65%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 23/08/13 22/05/13 25/02/13 23/11/12 17/08/12 24/05/12 -
Price 0.62 0.61 0.69 0.615 0.64 0.69 0.71 -
P/RPS 0.16 0.16 0.19 0.16 0.16 0.18 0.18 -7.54%
P/EPS 7.50 6.57 5.89 9.62 8.11 7.17 6.21 13.39%
EY 13.33 15.21 16.99 10.40 12.33 13.94 16.11 -11.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.87 0.81 0.85 0.88 0.91 -9.75%

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