[SAMCHEM] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 43.66%
YoY- 9.55%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 257,688 134,011 470,584 340,691 225,451 108,470 294,670 -8.57%
PBT 15,672 6,995 21,487 13,983 9,819 4,935 17,038 -5.43%
Tax -4,406 -1,882 -5,616 -4,101 -2,816 -1,346 -4,490 -1.25%
NP 11,266 5,113 15,871 9,882 7,003 3,589 12,548 -6.95%
-
NP to SH 10,158 4,929 15,980 10,839 7,545 3,798 12,275 -11.88%
-
Tax Rate 28.11% 26.90% 26.14% 29.33% 28.68% 27.27% 26.35% -
Total Cost 246,422 128,898 454,713 330,809 218,448 104,881 282,122 -8.64%
-
Net Worth 95,188 93,950 89,760 82,958 80,208 80,316 71,250 21.36%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,760 - - - 3,500 -
Div Payout % - - 29.79% - - - 28.51% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 95,188 93,950 89,760 82,958 80,208 80,316 71,250 21.36%
NOSH 135,983 136,160 136,000 135,997 135,945 136,129 125,000 5.79%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.37% 3.82% 3.37% 2.90% 3.11% 3.31% 4.26% -
ROE 10.67% 5.25% 17.80% 13.07% 9.41% 4.73% 17.23% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 189.50 98.42 346.02 250.51 165.84 79.68 235.74 -13.58%
EPS 7.47 3.62 11.75 7.97 5.55 2.79 9.82 -16.71%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 2.80 -
NAPS 0.70 0.69 0.66 0.61 0.59 0.59 0.57 14.72%
Adjusted Per Share Value based on latest NOSH - 136,115
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 47.37 24.63 86.50 62.63 41.44 19.94 54.17 -8.57%
EPS 1.87 0.91 2.94 1.99 1.39 0.70 2.26 -11.89%
DPS 0.00 0.00 0.88 0.00 0.00 0.00 0.64 -
NAPS 0.175 0.1727 0.165 0.1525 0.1474 0.1476 0.131 21.35%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.72 0.75 0.73 0.71 0.77 0.80 0.81 -
P/RPS 0.38 0.76 0.21 0.28 0.46 1.00 0.34 7.71%
P/EPS 9.64 20.72 6.21 8.91 13.87 28.67 8.25 10.97%
EY 10.37 4.83 16.10 11.23 7.21 3.49 12.12 -9.89%
DY 0.00 0.00 4.79 0.00 0.00 0.00 3.46 -
P/NAPS 1.03 1.09 1.11 1.16 1.31 1.36 1.42 -19.31%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 26/05/11 25/02/11 24/11/10 26/08/10 25/05/10 25/02/10 -
Price 0.72 0.76 0.75 0.71 0.76 0.80 0.82 -
P/RPS 0.38 0.77 0.22 0.28 0.46 1.00 0.35 5.65%
P/EPS 9.64 20.99 6.38 8.91 13.69 28.67 8.35 10.07%
EY 10.37 4.76 15.67 11.23 7.30 3.49 11.98 -9.19%
DY 0.00 0.00 4.67 0.00 0.00 0.00 3.41 -
P/NAPS 1.03 1.10 1.14 1.16 1.29 1.36 1.44 -20.06%

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