[SAMCHEM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 106.09%
YoY- 34.63%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 132,048 507,395 380,306 257,688 134,011 470,584 340,691 -46.80%
PBT 5,726 25,590 22,609 15,672 6,995 21,487 13,983 -44.82%
Tax -1,357 -6,418 -6,164 -4,406 -1,882 -5,616 -4,101 -52.12%
NP 4,369 19,172 16,445 11,266 5,113 15,871 9,882 -41.93%
-
NP to SH 3,883 17,778 14,811 10,158 4,929 15,980 10,839 -49.52%
-
Tax Rate 23.70% 25.08% 27.26% 28.11% 26.90% 26.14% 29.33% -
Total Cost 127,679 488,223 363,861 246,422 128,898 454,713 330,809 -46.95%
-
Net Worth 105,899 103,375 99,284 95,188 93,950 89,760 82,958 17.65%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - 4,760 - -
Div Payout % - - - - - 29.79% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 105,899 103,375 99,284 95,188 93,950 89,760 82,958 17.65%
NOSH 135,769 136,020 136,005 135,983 136,160 136,000 135,997 -0.11%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.31% 3.78% 4.32% 4.37% 3.82% 3.37% 2.90% -
ROE 3.67% 17.20% 14.92% 10.67% 5.25% 17.80% 13.07% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 97.26 373.03 279.63 189.50 98.42 346.02 250.51 -46.74%
EPS 2.86 13.07 10.89 7.47 3.62 11.75 7.97 -49.47%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.78 0.76 0.73 0.70 0.69 0.66 0.61 17.79%
Adjusted Per Share Value based on latest NOSH - 136,171
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 24.27 93.27 69.91 47.37 24.63 86.50 62.63 -46.81%
EPS 0.71 3.27 2.72 1.87 0.91 2.94 1.99 -49.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.88 0.00 -
NAPS 0.1947 0.19 0.1825 0.175 0.1727 0.165 0.1525 17.67%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.77 0.70 0.68 0.72 0.75 0.73 0.71 -
P/RPS 0.79 0.19 0.24 0.38 0.76 0.21 0.28 99.54%
P/EPS 26.92 5.36 6.24 9.64 20.72 6.21 8.91 108.85%
EY 3.71 18.67 16.01 10.37 4.83 16.10 11.23 -52.17%
DY 0.00 0.00 0.00 0.00 0.00 4.79 0.00 -
P/NAPS 0.99 0.92 0.93 1.03 1.09 1.11 1.16 -10.01%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 24/02/12 23/11/11 22/08/11 26/05/11 25/02/11 24/11/10 -
Price 0.71 0.79 0.69 0.72 0.76 0.75 0.71 -
P/RPS 0.73 0.21 0.25 0.38 0.77 0.22 0.28 89.31%
P/EPS 24.83 6.04 6.34 9.64 20.99 6.38 8.91 97.90%
EY 4.03 16.54 15.78 10.37 4.76 15.67 11.23 -49.46%
DY 0.00 0.00 0.00 0.00 0.00 4.67 0.00 -
P/NAPS 0.91 1.04 0.95 1.03 1.10 1.14 1.16 -14.92%

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