[SAMCHEM] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 341,439 294,040 215,369 134,765 245.00%
PBT 18,037 16,847 13,534 8,761 161.67%
Tax -4,586 -4,187 -3,406 -2,334 145.89%
NP 13,451 12,660 10,128 6,427 167.46%
-
NP to SH 13,685 12,400 9,895 6,166 189.22%
-
Tax Rate 25.43% 24.85% 25.17% 26.64% -
Total Cost 327,988 281,380 205,241 128,338 249.01%
-
Net Worth 80,316 77,552 74,852 61,276 43.39%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,809 3,809 - - -
Div Payout % 27.84% 30.72% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 80,316 77,552 74,852 61,276 43.39%
NOSH 136,129 136,057 136,094 117,838 21.19%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.94% 4.31% 4.70% 4.77% -
ROE 17.04% 15.99% 13.22% 10.06% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 250.82 216.12 158.25 114.36 184.68%
EPS 10.05 9.11 7.27 5.23 138.71%
DPS 2.80 2.80 0.00 0.00 -
NAPS 0.59 0.57 0.55 0.52 18.32%
Adjusted Per Share Value based on latest NOSH - 117,838
31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 62.76 54.05 39.59 24.77 245.02%
EPS 2.52 2.28 1.82 1.13 191.07%
DPS 0.70 0.70 0.00 0.00 -
NAPS 0.1476 0.1426 0.1376 0.1126 43.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.80 0.81 0.76 0.88 -
P/RPS 0.32 0.37 0.48 0.77 -68.95%
P/EPS 7.96 8.89 10.45 16.82 -63.08%
EY 12.57 11.25 9.57 5.95 170.82%
DY 3.50 3.46 0.00 0.00 -
P/NAPS 1.36 1.42 1.38 1.69 -25.12%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/05/10 25/02/10 - - -
Price 0.80 0.82 0.00 0.00 -
P/RPS 0.32 0.38 0.00 0.00 -
P/EPS 7.96 9.00 0.00 0.00 -
EY 12.57 11.11 0.00 0.00 -
DY 3.50 3.41 0.00 0.00 -
P/NAPS 1.36 1.44 0.00 0.00 -

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