[SAMCHEM] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -21.0%
YoY- -51.06%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 523,908 527,989 519,620 526,448 531,063 512,808 505,432 2.42%
PBT 13,054 12,760 12,980 12,862 15,364 19,375 24,321 -33.92%
Tax -3,441 -3,464 -3,711 -3,542 -3,815 -4,666 -5,893 -30.11%
NP 9,613 9,296 9,269 9,320 11,549 14,709 18,428 -35.17%
-
NP to SH 9,086 8,468 8,801 8,701 11,014 14,163 16,732 -33.41%
-
Tax Rate 26.36% 27.15% 28.59% 27.54% 24.83% 24.08% 24.23% -
Total Cost 514,295 518,693 510,351 517,128 519,514 498,099 487,004 3.69%
-
Net Worth 108,820 106,143 107,391 102,419 101,621 105,857 105,899 1.82%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,400 - - - - - - -
Div Payout % 37.43% - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 108,820 106,143 107,391 102,419 101,621 105,857 105,899 1.82%
NOSH 136,025 136,081 135,938 134,761 135,495 135,714 135,769 0.12%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.83% 1.76% 1.78% 1.77% 2.17% 2.87% 3.65% -
ROE 8.35% 7.98% 8.20% 8.50% 10.84% 13.38% 15.80% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 385.15 387.99 382.25 390.65 391.94 377.86 372.27 2.29%
EPS 6.68 6.22 6.47 6.46 8.13 10.44 12.32 -33.48%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.79 0.76 0.75 0.78 0.78 1.70%
Adjusted Per Share Value based on latest NOSH - 134,761
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 96.31 97.06 95.52 96.77 97.62 94.27 92.91 2.42%
EPS 1.67 1.56 1.62 1.60 2.02 2.60 3.08 -33.48%
DPS 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.1951 0.1974 0.1883 0.1868 0.1946 0.1947 1.80%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.68 0.65 0.625 0.62 0.69 0.67 0.77 -
P/RPS 0.18 0.17 0.16 0.16 0.18 0.18 0.21 -9.75%
P/EPS 10.18 10.45 9.65 9.60 8.49 6.42 6.25 38.39%
EY 9.82 9.57 10.36 10.41 11.78 15.58 16.01 -27.78%
DY 3.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.79 0.82 0.92 0.86 0.99 -9.65%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 23/08/13 22/05/13 25/02/13 23/11/12 17/08/12 24/05/12 -
Price 0.62 0.61 0.69 0.615 0.64 0.69 0.71 -
P/RPS 0.16 0.16 0.18 0.16 0.16 0.18 0.19 -10.81%
P/EPS 9.28 9.80 10.66 9.53 7.87 6.61 5.76 37.39%
EY 10.77 10.20 9.38 10.50 12.70 15.12 17.36 -27.23%
DY 4.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.87 0.81 0.85 0.88 0.91 -9.75%

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