[SAMCHEM] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 10.36%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 470,545 419,362 384,726 341,439 294,040 215,369 134,765 129.62%
PBT 21,113 17,297 17,906 18,037 16,847 13,534 8,761 79.46%
Tax -5,229 -4,883 -4,670 -4,586 -4,187 -3,406 -2,334 70.96%
NP 15,884 12,414 13,236 13,451 12,660 10,128 6,427 82.49%
-
NP to SH 16,099 13,344 13,779 13,685 12,400 9,895 6,166 89.27%
-
Tax Rate 24.77% 28.23% 26.08% 25.43% 24.85% 25.17% 26.64% -
Total Cost 454,661 406,948 371,490 327,988 281,380 205,241 128,338 131.85%
-
Net Worth 89,780 83,030 80,098 80,316 77,552 74,852 61,276 28.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 3,809 3,809 3,809 3,809 - - -
Div Payout % - 28.55% 27.65% 27.84% 30.72% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 89,780 83,030 80,098 80,316 77,552 74,852 61,276 28.91%
NOSH 136,031 136,115 135,760 136,129 136,057 136,094 117,838 10.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.38% 2.96% 3.44% 3.94% 4.31% 4.70% 4.77% -
ROE 17.93% 16.07% 17.20% 17.04% 15.99% 13.22% 10.06% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 345.91 308.09 283.39 250.82 216.12 158.25 114.36 108.72%
EPS 11.83 9.80 10.15 10.05 9.11 7.27 5.23 72.05%
DPS 0.00 2.80 2.80 2.80 2.80 0.00 0.00 -
NAPS 0.66 0.61 0.59 0.59 0.57 0.55 0.52 17.17%
Adjusted Per Share Value based on latest NOSH - 136,129
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 86.50 77.09 70.72 62.76 54.05 39.59 24.77 129.65%
EPS 2.96 2.45 2.53 2.52 2.28 1.82 1.13 89.69%
DPS 0.00 0.70 0.70 0.70 0.70 0.00 0.00 -
NAPS 0.165 0.1526 0.1472 0.1476 0.1426 0.1376 0.1126 28.92%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.73 0.71 0.77 0.80 0.81 0.76 0.88 -
P/RPS 0.21 0.23 0.27 0.32 0.37 0.48 0.77 -57.84%
P/EPS 6.17 7.24 7.59 7.96 8.89 10.45 16.82 -48.66%
EY 16.21 13.81 13.18 12.57 11.25 9.57 5.95 94.70%
DY 0.00 3.94 3.64 3.50 3.46 0.00 0.00 -
P/NAPS 1.11 1.16 1.31 1.36 1.42 1.38 1.69 -24.38%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 24/11/10 26/08/10 25/05/10 25/02/10 - - -
Price 0.75 0.71 0.76 0.80 0.82 0.00 0.00 -
P/RPS 0.22 0.23 0.27 0.32 0.38 0.00 0.00 -
P/EPS 6.34 7.24 7.49 7.96 9.00 0.00 0.00 -
EY 15.78 13.81 13.35 12.57 11.11 0.00 0.00 -
DY 0.00 3.94 3.68 3.50 3.41 0.00 0.00 -
P/NAPS 1.14 1.16 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