[SAMCHEM] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 22.98%
YoY- -45.66%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 264,643 125,220 526,448 403,974 263,101 132,048 507,395 -35.23%
PBT 9,355 5,844 12,862 12,383 9,457 5,726 25,590 -48.90%
Tax -2,577 -1,526 -3,542 -3,561 -2,654 -1,357 -6,418 -45.60%
NP 6,778 4,318 9,320 8,822 6,803 4,369 19,172 -50.03%
-
NP to SH 6,309 3,983 8,702 8,048 6,544 3,883 17,778 -49.90%
-
Tax Rate 27.55% 26.11% 27.54% 28.76% 28.06% 23.70% 25.08% -
Total Cost 257,865 120,902 517,128 395,152 256,298 127,679 488,223 -34.68%
-
Net Worth 106,056 107,391 103,422 101,959 106,118 105,899 103,375 1.72%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 106,056 107,391 103,422 101,959 106,118 105,899 103,375 1.72%
NOSH 135,969 135,938 136,082 135,945 136,049 135,769 136,020 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.56% 3.45% 1.77% 2.18% 2.59% 3.31% 3.78% -
ROE 5.95% 3.71% 8.41% 7.89% 6.17% 3.67% 17.20% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 194.63 92.12 386.86 297.16 193.39 97.26 373.03 -35.21%
EPS 4.64 2.93 6.40 5.92 4.81 2.86 13.07 -49.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.76 0.75 0.78 0.78 0.76 1.74%
Adjusted Per Share Value based on latest NOSH - 135,495
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 48.65 23.02 96.77 74.26 48.36 24.27 93.27 -35.22%
EPS 1.16 0.73 1.60 1.48 1.20 0.71 3.27 -49.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.195 0.1974 0.1901 0.1874 0.1951 0.1947 0.19 1.74%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.65 0.625 0.62 0.69 0.67 0.77 0.70 -
P/RPS 0.33 0.68 0.16 0.23 0.35 0.79 0.19 44.53%
P/EPS 14.01 21.33 9.70 11.66 13.93 26.92 5.36 89.86%
EY 7.14 4.69 10.31 8.58 7.18 3.71 18.67 -47.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.82 0.92 0.86 0.99 0.92 -6.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 22/05/13 25/02/13 23/11/12 17/08/12 24/05/12 24/02/12 -
Price 0.61 0.69 0.615 0.64 0.69 0.71 0.79 -
P/RPS 0.31 0.75 0.16 0.22 0.36 0.73 0.21 29.67%
P/EPS 13.15 23.55 9.62 10.81 14.35 24.83 6.04 68.06%
EY 7.61 4.25 10.40 9.25 6.97 4.03 16.54 -40.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 0.81 0.85 0.88 0.91 1.04 -17.46%

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