[SAMCHEM] QoQ TTM 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- 0.69%
YoY- 123.47%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 496,086 470,545 419,362 384,726 341,439 294,040 215,369 74.50%
PBT 23,173 21,113 17,297 17,906 18,037 16,847 13,534 43.16%
Tax -5,765 -5,229 -4,883 -4,670 -4,586 -4,187 -3,406 42.07%
NP 17,408 15,884 12,414 13,236 13,451 12,660 10,128 43.53%
-
NP to SH 17,230 16,099 13,344 13,779 13,685 12,400 9,895 44.78%
-
Tax Rate 24.88% 24.77% 28.23% 26.08% 25.43% 24.85% 25.17% -
Total Cost 478,678 454,661 406,948 371,490 327,988 281,380 205,241 75.95%
-
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 - - 3,809 3,809 3,809 3,809 - -
Div Payout % - - 28.55% 27.65% 27.84% 30.72% - -
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 3.51% 3.38% 2.96% 3.44% 3.94% 4.31% 4.70% -
ROE 18.34% 17.93% 16.07% 17.20% 17.04% 15.99% 13.22% -
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 364.34 345.91 308.09 283.39 250.82 216.12 158.25 74.44%
EPS 12.65 11.83 9.80 10.15 10.05 9.11 7.27 44.71%
DPS 0.00 0.00 2.80 2.80 2.80 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 91.19 86.50 77.09 70.72 62.76 54.05 39.59 74.49%
EPS 3.17 2.96 2.45 2.53 2.52 2.28 1.82 44.81%
DPS 0.00 0.00 0.70 0.70 0.70 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 0.21 0.21 0.23 0.27 0.32 0.37 0.48 -42.39%
P/EPS 5.93 6.17 7.24 7.59 7.96 8.89 10.45 -31.48%
EY 16.87 16.21 13.81 13.18 12.57 11.25 9.57 45.97%
DY 0.00 0.00 3.94 3.64 3.50 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 - -
Price 0.76 0.75 0.71 0.76 0.80 0.82 0.00 -
P/RPS 0.21 0.22 0.23 0.27 0.32 0.38 0.00 -
P/EPS 6.01 6.34 7.24 7.49 7.96 9.00 0.00 -
EY 16.65 15.78 13.81 13.35 12.57 11.11 0.00 -
DY 0.00 0.00 3.94 3.68 3.50 3.41 0.00 -
P/NAPS 1.10 1.14 1.16 1.29 1.36 1.44 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