[SAMCHEM] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.34%
YoY- 2.57%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 134,011 129,893 115,240 116,981 108,470 79,301 80,604 40.38%
PBT 6,995 7,504 4,164 4,885 4,935 3,505 4,773 29.05%
Tax -1,882 -1,515 -1,285 -1,471 -1,346 -1,084 -1,072 45.57%
NP 5,113 5,989 2,879 3,414 3,589 2,421 3,701 24.06%
-
NP to SH 4,929 5,142 3,294 3,747 3,798 2,381 3,729 20.46%
-
Tax Rate 26.90% 20.19% 30.86% 30.11% 27.27% 30.93% 22.46% -
Total Cost 128,898 123,904 112,361 113,567 104,881 76,880 76,903 41.14%
-
Net Worth 93,950 89,780 83,030 80,098 80,316 77,552 74,852 16.37%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,761 - - - 3,809 - -
Div Payout % - 92.59% - - - 160.00% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 93,950 89,780 83,030 80,098 80,316 77,552 74,852 16.37%
NOSH 136,160 136,031 136,115 135,760 136,129 136,057 136,094 0.03%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.82% 4.61% 2.50% 2.92% 3.31% 3.05% 4.59% -
ROE 5.25% 5.73% 3.97% 4.68% 4.73% 3.07% 4.98% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 98.42 95.49 84.66 86.17 79.68 58.29 59.23 40.33%
EPS 3.62 3.78 2.42 2.76 2.79 1.75 2.74 20.42%
DPS 0.00 3.50 0.00 0.00 0.00 2.80 0.00 -
NAPS 0.69 0.66 0.61 0.59 0.59 0.57 0.55 16.33%
Adjusted Per Share Value based on latest NOSH - 135,760
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 24.63 23.88 21.18 21.50 19.94 14.58 14.82 40.34%
EPS 0.91 0.95 0.61 0.69 0.70 0.44 0.69 20.28%
DPS 0.00 0.88 0.00 0.00 0.00 0.70 0.00 -
NAPS 0.1727 0.165 0.1526 0.1472 0.1476 0.1426 0.1376 16.37%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.75 0.73 0.71 0.77 0.80 0.81 0.76 -
P/RPS 0.76 0.76 0.84 0.89 1.00 1.39 1.28 -29.37%
P/EPS 20.72 19.31 29.34 27.90 28.67 46.29 27.74 -17.69%
EY 4.83 5.18 3.41 3.58 3.49 2.16 3.61 21.44%
DY 0.00 4.79 0.00 0.00 0.00 3.46 0.00 -
P/NAPS 1.09 1.11 1.16 1.31 1.36 1.42 1.38 -14.56%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 24/11/10 26/08/10 25/05/10 25/02/10 19/11/09 -
Price 0.76 0.75 0.71 0.76 0.80 0.82 0.88 -
P/RPS 0.77 0.79 0.84 0.88 1.00 1.41 1.49 -35.62%
P/EPS 20.99 19.84 29.34 27.54 28.67 46.86 32.12 -24.71%
EY 4.76 5.04 3.41 3.63 3.49 2.13 3.11 32.84%
DY 0.00 4.67 0.00 0.00 0.00 3.41 0.00 -
P/NAPS 1.10 1.14 1.16 1.29 1.36 1.44 1.60 -22.12%

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