[SAMCHEM] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 59.51%
YoY- 51.13%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 129,893 115,240 116,981 108,470 79,301 80,604 73,694 45.76%
PBT 7,504 4,164 4,885 4,935 3,505 4,773 5,016 30.70%
Tax -1,515 -1,285 -1,471 -1,346 -1,084 -1,072 -1,387 6.04%
NP 5,989 2,879 3,414 3,589 2,421 3,701 3,629 39.52%
-
NP to SH 5,142 3,294 3,747 3,798 2,381 3,729 3,653 25.52%
-
Tax Rate 20.19% 30.86% 30.11% 27.27% 30.93% 22.46% 27.65% -
Total Cost 123,904 112,361 113,567 104,881 76,880 76,903 70,065 46.08%
-
Net Worth 89,780 83,030 80,098 80,316 77,552 74,852 61,276 28.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,761 - - - 3,809 - - -
Div Payout % 92.59% - - - 160.00% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 89,780 83,030 80,098 80,316 77,552 74,852 61,276 28.91%
NOSH 136,031 136,115 135,760 136,129 136,057 136,094 117,838 10.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.61% 2.50% 2.92% 3.31% 3.05% 4.59% 4.92% -
ROE 5.73% 3.97% 4.68% 4.73% 3.07% 4.98% 5.96% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 95.49 84.66 86.17 79.68 58.29 59.23 62.54 32.49%
EPS 3.78 2.42 2.76 2.79 1.75 2.74 3.10 14.09%
DPS 3.50 0.00 0.00 0.00 2.80 0.00 0.00 -
NAPS 0.66 0.61 0.59 0.59 0.57 0.55 0.52 17.17%
Adjusted Per Share Value based on latest NOSH - 136,129
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 23.88 21.18 21.50 19.94 14.58 14.82 13.55 45.75%
EPS 0.95 0.61 0.69 0.70 0.44 0.69 0.67 26.13%
DPS 0.88 0.00 0.00 0.00 0.70 0.00 0.00 -
NAPS 0.165 0.1526 0.1472 0.1476 0.1426 0.1376 0.1126 28.92%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.73 0.71 0.77 0.80 0.81 0.76 0.88 -
P/RPS 0.76 0.84 0.89 1.00 1.39 1.28 1.41 -33.69%
P/EPS 19.31 29.34 27.90 28.67 46.29 27.74 28.39 -22.60%
EY 5.18 3.41 3.58 3.49 2.16 3.61 3.52 29.28%
DY 4.79 0.00 0.00 0.00 3.46 0.00 0.00 -
P/NAPS 1.11 1.16 1.31 1.36 1.42 1.38 1.69 -24.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 26/08/10 25/05/10 25/02/10 19/11/09 21/08/09 -
Price 0.75 0.71 0.76 0.80 0.82 0.88 0.76 -
P/RPS 0.79 0.84 0.88 1.00 1.41 1.49 1.22 -25.09%
P/EPS 19.84 29.34 27.54 28.67 46.86 32.12 24.52 -13.13%
EY 5.04 3.41 3.63 3.49 2.13 3.11 4.08 15.08%
DY 4.67 0.00 0.00 0.00 3.41 0.00 0.00 -
P/NAPS 1.14 1.16 1.29 1.36 1.44 1.60 1.46 -15.16%

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