[SAMCHEM] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 7.26%
YoY- 50.41%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 512,808 505,432 507,395 510,160 502,782 496,086 470,545 5.90%
PBT 19,375 24,321 25,590 29,738 26,965 23,173 21,113 -5.57%
Tax -4,666 -5,893 -6,418 -7,291 -6,818 -5,765 -5,229 -7.31%
NP 14,709 18,428 19,172 22,447 20,147 17,408 15,884 -4.99%
-
NP to SH 14,163 16,732 17,778 20,071 18,712 17,230 16,099 -8.19%
-
Tax Rate 24.08% 24.23% 25.08% 24.52% 25.28% 24.88% 24.77% -
Total Cost 498,099 487,004 488,223 487,713 482,635 478,678 454,661 6.27%
-
Net Worth 105,857 105,899 103,434 99,318 95,320 93,950 89,780 11.61%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 105,857 105,899 103,434 99,318 95,320 93,950 89,780 11.61%
NOSH 135,714 135,769 136,097 136,052 136,171 136,160 136,031 -0.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 2.87% 3.65% 3.78% 4.40% 4.01% 3.51% 3.38% -
ROE 13.38% 15.80% 17.19% 20.21% 19.63% 18.34% 17.93% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 377.86 372.27 372.82 374.97 369.23 364.34 345.91 6.07%
EPS 10.44 12.32 13.06 14.75 13.74 12.65 11.83 -8.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.78 0.76 0.73 0.70 0.69 0.66 11.79%
Adjusted Per Share Value based on latest NOSH - 136,052
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 94.27 92.91 93.27 93.78 92.42 91.19 86.50 5.90%
EPS 2.60 3.08 3.27 3.69 3.44 3.17 2.96 -8.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1946 0.1947 0.1901 0.1826 0.1752 0.1727 0.165 11.63%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.67 0.77 0.70 0.68 0.72 0.75 0.73 -
P/RPS 0.18 0.21 0.19 0.18 0.20 0.21 0.21 -9.77%
P/EPS 6.42 6.25 5.36 4.61 5.24 5.93 6.17 2.68%
EY 15.58 16.01 18.66 21.69 19.09 16.87 16.21 -2.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.99 0.92 0.93 1.03 1.09 1.11 -15.65%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 24/05/12 24/02/12 23/11/11 22/08/11 26/05/11 25/02/11 -
Price 0.69 0.71 0.79 0.69 0.72 0.76 0.75 -
P/RPS 0.18 0.19 0.21 0.18 0.20 0.21 0.22 -12.53%
P/EPS 6.61 5.76 6.05 4.68 5.24 6.01 6.34 2.82%
EY 15.12 17.36 16.54 21.38 19.09 16.65 15.78 -2.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 1.04 0.95 1.03 1.10 1.14 -15.86%

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