[SAMCHEM] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 30.87%
YoY- -21.22%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 122,474 140,873 131,053 132,048 127,089 122,618 123,677 -0.64%
PBT 479 2,926 3,731 5,726 2,981 6,937 8,677 -85.37%
Tax 19 -907 -1,297 -1,357 -254 -1,758 -2,524 -
NP 498 2,019 2,434 4,369 2,727 5,179 6,153 -81.14%
-
NP to SH 654 1,504 2,660 3,883 2,967 4,653 5,229 -74.83%
-
Tax Rate -3.97% 31.00% 34.76% 23.70% 8.52% 25.34% 29.09% -
Total Cost 121,976 138,854 128,619 127,679 124,362 117,439 117,524 2.49%
-
Net Worth 102,419 101,621 105,857 105,899 103,434 99,318 95,320 4.88%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 102,419 101,621 105,857 105,899 103,434 99,318 95,320 4.88%
NOSH 134,761 135,495 135,714 135,769 136,097 136,052 136,171 -0.68%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 0.41% 1.43% 1.86% 3.31% 2.15% 4.22% 4.98% -
ROE 0.64% 1.48% 2.51% 3.67% 2.87% 4.68% 5.49% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 90.88 103.97 96.57 97.26 93.38 90.13 90.82 0.04%
EPS 0.48 1.11 1.96 2.86 2.18 3.42 3.84 -74.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.78 0.78 0.76 0.73 0.70 5.60%
Adjusted Per Share Value based on latest NOSH - 135,769
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 22.51 25.90 24.09 24.27 23.36 22.54 22.73 -0.64%
EPS 0.12 0.28 0.49 0.71 0.55 0.86 0.96 -74.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1883 0.1868 0.1946 0.1947 0.1901 0.1826 0.1752 4.90%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.62 0.69 0.67 0.77 0.70 0.68 0.72 -
P/RPS 0.68 0.66 0.69 0.79 0.75 0.75 0.79 -9.47%
P/EPS 127.76 62.16 34.18 26.92 32.11 19.88 18.75 257.33%
EY 0.78 1.61 2.93 3.71 3.11 5.03 5.33 -72.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.86 0.99 0.92 0.93 1.03 -14.04%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 23/11/12 17/08/12 24/05/12 24/02/12 23/11/11 22/08/11 -
Price 0.615 0.64 0.69 0.71 0.79 0.69 0.72 -
P/RPS 0.68 0.62 0.71 0.73 0.85 0.77 0.79 -9.47%
P/EPS 126.73 57.66 35.20 24.83 36.24 20.18 18.75 255.41%
EY 0.79 1.73 2.84 4.03 2.76 4.96 5.33 -71.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.88 0.91 1.04 0.95 1.03 -14.73%

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