[SAMCHEM] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -3.16%
YoY- 34.86%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 502,782 496,086 470,545 419,362 384,726 341,439 294,040 43.13%
PBT 26,965 23,173 21,113 17,297 17,906 18,037 16,847 36.94%
Tax -6,818 -5,765 -5,229 -4,883 -4,670 -4,586 -4,187 38.53%
NP 20,147 17,408 15,884 12,414 13,236 13,451 12,660 36.42%
-
NP to SH 18,712 17,230 16,099 13,344 13,779 13,685 12,400 31.66%
-
Tax Rate 25.28% 24.88% 24.77% 28.23% 26.08% 25.43% 24.85% -
Total Cost 482,635 478,678 454,661 406,948 371,490 327,988 281,380 43.43%
-
Net Worth 95,320 93,950 89,780 83,030 80,098 80,316 77,552 14.78%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - 3,809 3,809 3,809 3,809 -
Div Payout % - - - 28.55% 27.65% 27.84% 30.72% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 95,320 93,950 89,780 83,030 80,098 80,316 77,552 14.78%
NOSH 136,171 136,160 136,031 136,115 135,760 136,129 136,057 0.05%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.01% 3.51% 3.38% 2.96% 3.44% 3.94% 4.31% -
ROE 19.63% 18.34% 17.93% 16.07% 17.20% 17.04% 15.99% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 369.23 364.34 345.91 308.09 283.39 250.82 216.12 43.05%
EPS 13.74 12.65 11.83 9.80 10.15 10.05 9.11 31.61%
DPS 0.00 0.00 0.00 2.80 2.80 2.80 2.80 -
NAPS 0.70 0.69 0.66 0.61 0.59 0.59 0.57 14.72%
Adjusted Per Share Value based on latest NOSH - 136,115
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 92.42 91.19 86.50 77.09 70.72 62.76 54.05 43.13%
EPS 3.44 3.17 2.96 2.45 2.53 2.52 2.28 31.64%
DPS 0.00 0.00 0.00 0.70 0.70 0.70 0.70 -
NAPS 0.1752 0.1727 0.165 0.1526 0.1472 0.1476 0.1426 14.75%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.72 0.75 0.73 0.71 0.77 0.80 0.81 -
P/RPS 0.20 0.21 0.21 0.23 0.27 0.32 0.37 -33.71%
P/EPS 5.24 5.93 6.17 7.24 7.59 7.96 8.89 -29.76%
EY 19.09 16.87 16.21 13.81 13.18 12.57 11.25 42.40%
DY 0.00 0.00 0.00 3.94 3.64 3.50 3.46 -
P/NAPS 1.03 1.09 1.11 1.16 1.31 1.36 1.42 -19.31%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 26/05/11 25/02/11 24/11/10 26/08/10 25/05/10 25/02/10 -
Price 0.72 0.76 0.75 0.71 0.76 0.80 0.82 -
P/RPS 0.20 0.21 0.22 0.23 0.27 0.32 0.38 -34.88%
P/EPS 5.24 6.01 6.34 7.24 7.49 7.96 9.00 -30.34%
EY 19.09 16.65 15.78 13.81 13.35 12.57 11.11 43.60%
DY 0.00 0.00 0.00 3.94 3.68 3.50 3.41 -
P/NAPS 1.03 1.10 1.14 1.16 1.29 1.36 1.44 -20.06%

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