[SAMCHEM] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 60.48%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 384,726 341,439 294,040 215,369 134,765 185.47%
PBT 17,906 18,037 16,847 13,534 8,761 104.38%
Tax -4,670 -4,586 -4,187 -3,406 -2,334 100.08%
NP 13,236 13,451 12,660 10,128 6,427 105.94%
-
NP to SH 13,779 13,685 12,400 9,895 6,166 123.46%
-
Tax Rate 26.08% 25.43% 24.85% 25.17% 26.64% -
Total Cost 371,490 327,988 281,380 205,241 128,338 189.46%
-
Net Worth 80,098 80,316 77,552 74,852 61,276 30.71%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,809 3,809 3,809 - - -
Div Payout % 27.65% 27.84% 30.72% - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 80,098 80,316 77,552 74,852 61,276 30.71%
NOSH 135,760 136,129 136,057 136,094 117,838 15.20%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.44% 3.94% 4.31% 4.70% 4.77% -
ROE 17.20% 17.04% 15.99% 13.22% 10.06% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 283.39 250.82 216.12 158.25 114.36 147.80%
EPS 10.15 10.05 9.11 7.27 5.23 94.07%
DPS 2.80 2.80 2.80 0.00 0.00 -
NAPS 0.59 0.59 0.57 0.55 0.52 13.46%
Adjusted Per Share Value based on latest NOSH - 136,094
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 70.72 62.76 54.05 39.59 24.77 185.50%
EPS 2.53 2.52 2.28 1.82 1.13 123.89%
DPS 0.70 0.70 0.70 0.00 0.00 -
NAPS 0.1472 0.1476 0.1426 0.1376 0.1126 30.72%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.77 0.80 0.81 0.76 0.88 -
P/RPS 0.27 0.32 0.37 0.48 0.77 -64.93%
P/EPS 7.59 7.96 8.89 10.45 16.82 -54.87%
EY 13.18 12.57 11.25 9.57 5.95 121.51%
DY 3.64 3.50 3.46 0.00 0.00 -
P/NAPS 1.31 1.36 1.42 1.38 1.69 -22.48%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 26/08/10 25/05/10 25/02/10 - - -
Price 0.76 0.80 0.82 0.00 0.00 -
P/RPS 0.27 0.32 0.38 0.00 0.00 -
P/EPS 7.49 7.96 9.00 0.00 0.00 -
EY 13.35 12.57 11.11 0.00 0.00 -
DY 3.68 3.50 3.41 0.00 0.00 -
P/NAPS 1.29 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