[SAMCHEM] QoQ 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- 56.1%
YoY- 115.96%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 122,618 123,677 134,011 129,893 115,240 116,981 108,470 8.50%
PBT 6,937 8,677 6,995 7,504 4,164 4,885 4,935 25.45%
Tax -1,758 -2,524 -1,882 -1,515 -1,285 -1,471 -1,346 19.46%
NP 5,179 6,153 5,113 5,989 2,879 3,414 3,589 27.66%
-
NP to SH 4,653 5,229 4,929 5,142 3,294 3,747 3,798 14.48%
-
Tax Rate 25.34% 29.09% 26.90% 20.19% 30.86% 30.11% 27.27% -
Total Cost 117,439 117,524 128,898 123,904 112,361 113,567 104,881 7.82%
-
Net Worth 99,318 95,320 93,950 89,780 83,030 80,098 80,316 15.19%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,761 - - - -
Div Payout % - - - 92.59% - - - -
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 99,318 95,320 93,950 89,780 83,030 80,098 80,316 15.19%
NOSH 136,052 136,171 136,160 136,031 136,115 135,760 136,129 -0.03%
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 4.22% 4.98% 3.82% 4.61% 2.50% 2.92% 3.31% -
ROE 4.68% 5.49% 5.25% 5.73% 3.97% 4.68% 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 90.13 90.82 98.42 95.49 84.66 86.17 79.68 8.55%
EPS 3.42 3.84 3.62 3.78 2.42 2.76 2.79 14.52%
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 22.54 22.73 24.63 23.88 21.18 21.50 19.94 8.50%
EPS 0.86 0.96 0.91 0.95 0.61 0.69 0.70 14.69%
DPS 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
NAPS 0.1826 0.1752 0.1727 0.165 0.1526 0.1472 0.1476 15.22%
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 0.75 0.79 0.76 0.76 0.84 0.89 1.00 -17.43%
P/EPS 19.88 18.75 20.72 19.31 29.34 27.90 28.67 -21.64%
EY 5.03 5.33 4.83 5.18 3.41 3.58 3.49 27.56%
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 0.77 0.79 0.77 0.79 0.84 0.88 1.00 -15.97%
P/EPS 20.18 18.75 20.99 19.84 29.34 27.54 28.67 -20.85%
EY 4.96 5.33 4.76 5.04 3.41 3.63 3.49 26.37%
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