[SAMCHEM] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 23.76%
YoY- 51.13%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 470,584 454,254 450,902 433,880 294,670 287,157 269,530 44.84%
PBT 21,487 18,644 19,638 19,740 17,038 18,044 17,522 14.52%
Tax -5,616 -5,468 -5,632 -5,384 -4,490 -4,541 -4,668 13.07%
NP 15,871 13,176 14,006 14,356 12,548 13,502 12,854 15.04%
-
NP to SH 15,980 14,452 15,090 15,192 12,275 13,192 12,332 18.80%
-
Tax Rate 26.14% 29.33% 28.68% 27.27% 26.35% 25.17% 26.64% -
Total Cost 454,713 441,078 436,896 419,524 282,122 273,654 256,676 46.25%
-
Net Worth 89,760 82,958 80,208 80,316 71,250 66,687 59,157 31.94%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,760 - - - 3,500 - - -
Div Payout % 29.79% - - - 28.51% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 89,760 82,958 80,208 80,316 71,250 66,687 59,157 31.94%
NOSH 136,000 135,997 135,945 136,129 125,000 136,094 117,838 9.99%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.37% 2.90% 3.11% 3.31% 4.26% 4.70% 4.77% -
ROE 17.80% 17.42% 18.81% 18.92% 17.23% 19.78% 20.85% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 346.02 334.02 331.68 318.73 235.74 236.83 236.92 28.63%
EPS 11.75 10.63 11.10 11.16 9.82 10.88 10.84 5.50%
DPS 3.50 0.00 0.00 0.00 2.80 0.00 0.00 -
NAPS 0.66 0.61 0.59 0.59 0.57 0.55 0.52 17.17%
Adjusted Per Share Value based on latest NOSH - 136,129
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 86.50 83.50 82.89 79.76 54.17 52.79 49.55 44.83%
EPS 2.94 2.66 2.77 2.79 2.26 2.43 2.27 18.76%
DPS 0.88 0.00 0.00 0.00 0.64 0.00 0.00 -
NAPS 0.165 0.1525 0.1474 0.1476 0.131 0.1226 0.1087 31.97%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.73 0.71 0.77 0.80 0.81 0.76 0.88 -
P/RPS 0.21 0.21 0.23 0.25 0.34 0.32 0.37 -31.37%
P/EPS 6.21 6.68 6.94 7.17 8.25 6.99 8.12 -16.33%
EY 16.10 14.97 14.42 13.95 12.12 14.32 12.32 19.47%
DY 4.79 0.00 0.00 0.00 3.46 0.00 0.00 -
P/NAPS 1.11 1.16 1.31 1.36 1.42 1.38 1.69 -24.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 26/08/10 25/05/10 25/02/10 19/11/09 21/08/09 -
Price 0.75 0.71 0.76 0.80 0.82 0.88 0.76 -
P/RPS 0.22 0.21 0.23 0.25 0.35 0.37 0.32 -22.05%
P/EPS 6.38 6.68 6.85 7.17 8.35 8.09 7.01 -6.06%
EY 15.67 14.97 14.61 13.95 11.98 12.36 14.26 6.46%
DY 4.67 0.00 0.00 0.00 3.41 0.00 0.00 -
P/NAPS 1.14 1.16 1.29 1.36 1.44 1.60 1.46 -15.16%

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