[SAMCHEM] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 7.03%
YoY- 25.9%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 507,395 510,160 502,782 496,086 470,545 419,362 384,726 20.20%
PBT 25,590 29,738 26,965 23,173 21,113 17,297 17,906 26.79%
Tax -6,418 -7,291 -6,818 -5,765 -5,229 -4,883 -4,670 23.53%
NP 19,172 22,447 20,147 17,408 15,884 12,414 13,236 27.93%
-
NP to SH 17,778 20,071 18,712 17,230 16,099 13,344 13,779 18.46%
-
Tax Rate 25.08% 24.52% 25.28% 24.88% 24.77% 28.23% 26.08% -
Total Cost 488,223 487,713 482,635 478,678 454,661 406,948 371,490 19.92%
-
Net Worth 103,434 99,318 95,320 93,950 89,780 83,030 80,098 18.52%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - 3,809 3,809 -
Div Payout % - - - - - 28.55% 27.65% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 103,434 99,318 95,320 93,950 89,780 83,030 80,098 18.52%
NOSH 136,097 136,052 136,171 136,160 136,031 136,115 135,760 0.16%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.78% 4.40% 4.01% 3.51% 3.38% 2.96% 3.44% -
ROE 17.19% 20.21% 19.63% 18.34% 17.93% 16.07% 17.20% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 372.82 374.97 369.23 364.34 345.91 308.09 283.39 20.00%
EPS 13.06 14.75 13.74 12.65 11.83 9.80 10.15 18.24%
DPS 0.00 0.00 0.00 0.00 0.00 2.80 2.80 -
NAPS 0.76 0.73 0.70 0.69 0.66 0.61 0.59 18.33%
Adjusted Per Share Value based on latest NOSH - 136,160
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 93.27 93.78 92.42 91.19 86.50 77.09 70.72 20.20%
EPS 3.27 3.69 3.44 3.17 2.96 2.45 2.53 18.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.70 -
NAPS 0.1901 0.1826 0.1752 0.1727 0.165 0.1526 0.1472 18.53%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.70 0.68 0.72 0.75 0.73 0.71 0.77 -
P/RPS 0.19 0.18 0.20 0.21 0.21 0.23 0.27 -20.83%
P/EPS 5.36 4.61 5.24 5.93 6.17 7.24 7.59 -20.64%
EY 18.66 21.69 19.09 16.87 16.21 13.81 13.18 26.00%
DY 0.00 0.00 0.00 0.00 0.00 3.94 3.64 -
P/NAPS 0.92 0.93 1.03 1.09 1.11 1.16 1.31 -20.93%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 23/11/11 22/08/11 26/05/11 25/02/11 24/11/10 26/08/10 -
Price 0.79 0.69 0.72 0.76 0.75 0.71 0.76 -
P/RPS 0.21 0.18 0.20 0.21 0.22 0.23 0.27 -15.38%
P/EPS 6.05 4.68 5.24 6.01 6.34 7.24 7.49 -13.23%
EY 16.54 21.38 19.09 16.65 15.78 13.81 13.35 15.30%
DY 0.00 0.00 0.00 0.00 0.00 3.94 3.68 -
P/NAPS 1.04 0.95 1.03 1.10 1.14 1.16 1.29 -13.34%

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