[SAMCHEM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 47.43%
YoY- 30.18%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 380,306 257,688 134,011 470,584 340,691 225,451 108,470 130.61%
PBT 22,609 15,672 6,995 21,487 13,983 9,819 4,935 175.58%
Tax -6,164 -4,406 -1,882 -5,616 -4,101 -2,816 -1,346 175.51%
NP 16,445 11,266 5,113 15,871 9,882 7,003 3,589 175.61%
-
NP to SH 14,811 10,158 4,929 15,980 10,839 7,545 3,798 147.54%
-
Tax Rate 27.26% 28.11% 26.90% 26.14% 29.33% 28.68% 27.27% -
Total Cost 363,861 246,422 128,898 454,713 330,809 218,448 104,881 128.99%
-
Net Worth 99,284 95,188 93,950 89,760 82,958 80,208 80,316 15.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,760 - - - -
Div Payout % - - - 29.79% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 99,284 95,188 93,950 89,760 82,958 80,208 80,316 15.16%
NOSH 136,005 135,983 136,160 136,000 135,997 135,945 136,129 -0.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.32% 4.37% 3.82% 3.37% 2.90% 3.11% 3.31% -
ROE 14.92% 10.67% 5.25% 17.80% 13.07% 9.41% 4.73% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 279.63 189.50 98.42 346.02 250.51 165.84 79.68 130.75%
EPS 10.89 7.47 3.62 11.75 7.97 5.55 2.79 147.69%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.69 0.66 0.61 0.59 0.59 15.23%
Adjusted Per Share Value based on latest NOSH - 136,031
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 69.91 47.37 24.63 86.50 62.63 41.44 19.94 130.60%
EPS 2.72 1.87 0.91 2.94 1.99 1.39 0.70 146.95%
DPS 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
NAPS 0.1825 0.175 0.1727 0.165 0.1525 0.1474 0.1476 15.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.68 0.72 0.75 0.73 0.71 0.77 0.80 -
P/RPS 0.24 0.38 0.76 0.21 0.28 0.46 1.00 -61.34%
P/EPS 6.24 9.64 20.72 6.21 8.91 13.87 28.67 -63.78%
EY 16.01 10.37 4.83 16.10 11.23 7.21 3.49 175.83%
DY 0.00 0.00 0.00 4.79 0.00 0.00 0.00 -
P/NAPS 0.93 1.03 1.09 1.11 1.16 1.31 1.36 -22.36%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 22/08/11 26/05/11 25/02/11 24/11/10 26/08/10 25/05/10 -
Price 0.69 0.72 0.76 0.75 0.71 0.76 0.80 -
P/RPS 0.25 0.38 0.77 0.22 0.28 0.46 1.00 -60.28%
P/EPS 6.34 9.64 20.99 6.38 8.91 13.69 28.67 -63.39%
EY 15.78 10.37 4.76 15.67 11.23 7.30 3.49 173.18%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 0.95 1.03 1.10 1.14 1.16 1.29 1.36 -21.25%

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