[SAMCHEM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 45.81%
YoY- 36.65%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 263,101 132,048 507,395 380,306 257,688 134,011 470,584 -32.15%
PBT 9,457 5,726 25,590 22,609 15,672 6,995 21,487 -42.16%
Tax -2,654 -1,357 -6,418 -6,164 -4,406 -1,882 -5,616 -39.35%
NP 6,803 4,369 19,172 16,445 11,266 5,113 15,871 -43.17%
-
NP to SH 6,544 3,883 17,778 14,811 10,158 4,929 15,980 -44.88%
-
Tax Rate 28.06% 23.70% 25.08% 27.26% 28.11% 26.90% 26.14% -
Total Cost 256,298 127,679 488,223 363,861 246,422 128,898 454,713 -31.78%
-
Net Worth 106,118 105,899 103,375 99,284 95,188 93,950 89,760 11.81%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 4,760 -
Div Payout % - - - - - - 29.79% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 106,118 105,899 103,375 99,284 95,188 93,950 89,760 11.81%
NOSH 136,049 135,769 136,020 136,005 135,983 136,160 136,000 0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.59% 3.31% 3.78% 4.32% 4.37% 3.82% 3.37% -
ROE 6.17% 3.67% 17.20% 14.92% 10.67% 5.25% 17.80% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 193.39 97.26 373.03 279.63 189.50 98.42 346.02 -32.17%
EPS 4.81 2.86 13.07 10.89 7.47 3.62 11.75 -44.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.78 0.78 0.76 0.73 0.70 0.69 0.66 11.79%
Adjusted Per Share Value based on latest NOSH - 136,052
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 48.36 24.27 93.27 69.91 47.37 24.63 86.50 -32.15%
EPS 1.20 0.71 3.27 2.72 1.87 0.91 2.94 -45.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.88 -
NAPS 0.1951 0.1947 0.19 0.1825 0.175 0.1727 0.165 11.83%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.67 0.77 0.70 0.68 0.72 0.75 0.73 -
P/RPS 0.35 0.79 0.19 0.24 0.38 0.76 0.21 40.61%
P/EPS 13.93 26.92 5.36 6.24 9.64 20.72 6.21 71.44%
EY 7.18 3.71 18.67 16.01 10.37 4.83 16.10 -41.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.79 -
P/NAPS 0.86 0.99 0.92 0.93 1.03 1.09 1.11 -15.65%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 24/05/12 24/02/12 23/11/11 22/08/11 26/05/11 25/02/11 -
Price 0.69 0.71 0.79 0.69 0.72 0.76 0.75 -
P/RPS 0.36 0.73 0.21 0.25 0.38 0.77 0.22 38.90%
P/EPS 14.35 24.83 6.04 6.34 9.64 20.99 6.38 71.75%
EY 6.97 4.03 16.54 15.78 10.37 4.76 15.67 -41.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
P/NAPS 0.88 0.91 1.04 0.95 1.03 1.10 1.14 -15.86%

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