[SAMCHEM] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -69.16%
YoY- 29.78%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 507,395 380,306 257,688 134,011 470,584 340,691 225,451 71.48%
PBT 25,590 22,609 15,672 6,995 21,487 13,983 9,819 89.05%
Tax -6,418 -6,164 -4,406 -1,882 -5,616 -4,101 -2,816 72.92%
NP 19,172 16,445 11,266 5,113 15,871 9,882 7,003 95.34%
-
NP to SH 17,778 14,811 10,158 4,929 15,980 10,839 7,545 76.79%
-
Tax Rate 25.08% 27.26% 28.11% 26.90% 26.14% 29.33% 28.68% -
Total Cost 488,223 363,861 246,422 128,898 454,713 330,809 218,448 70.69%
-
Net Worth 103,375 99,284 95,188 93,950 89,760 82,958 80,208 18.37%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 4,760 - - -
Div Payout % - - - - 29.79% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 103,375 99,284 95,188 93,950 89,760 82,958 80,208 18.37%
NOSH 136,020 136,005 135,983 136,160 136,000 135,997 135,945 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.78% 4.32% 4.37% 3.82% 3.37% 2.90% 3.11% -
ROE 17.20% 14.92% 10.67% 5.25% 17.80% 13.07% 9.41% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 373.03 279.63 189.50 98.42 346.02 250.51 165.84 71.42%
EPS 13.07 10.89 7.47 3.62 11.75 7.97 5.55 76.73%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.76 0.73 0.70 0.69 0.66 0.61 0.59 18.33%
Adjusted Per Share Value based on latest NOSH - 136,160
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 93.27 69.91 47.37 24.63 86.50 62.63 41.44 71.49%
EPS 3.27 2.72 1.87 0.91 2.94 1.99 1.39 76.60%
DPS 0.00 0.00 0.00 0.00 0.88 0.00 0.00 -
NAPS 0.19 0.1825 0.175 0.1727 0.165 0.1525 0.1474 18.38%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.70 0.68 0.72 0.75 0.73 0.71 0.77 -
P/RPS 0.19 0.24 0.38 0.76 0.21 0.28 0.46 -44.44%
P/EPS 5.36 6.24 9.64 20.72 6.21 8.91 13.87 -46.85%
EY 18.67 16.01 10.37 4.83 16.10 11.23 7.21 88.24%
DY 0.00 0.00 0.00 0.00 4.79 0.00 0.00 -
P/NAPS 0.92 0.93 1.03 1.09 1.11 1.16 1.31 -20.93%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 23/11/11 22/08/11 26/05/11 25/02/11 24/11/10 26/08/10 -
Price 0.79 0.69 0.72 0.76 0.75 0.71 0.76 -
P/RPS 0.21 0.25 0.38 0.77 0.22 0.28 0.46 -40.62%
P/EPS 6.04 6.34 9.64 20.99 6.38 8.91 13.69 -41.95%
EY 16.54 15.78 10.37 4.76 15.67 11.23 7.30 72.25%
DY 0.00 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 1.04 0.95 1.03 1.10 1.14 1.16 1.29 -13.34%

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