[SAMCHEM] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
19-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 6.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 538,632 507,074 454,254 287,157 23.30%
PBT 16,510 30,145 18,644 18,044 -2.91%
Tax -4,748 -8,218 -5,468 -4,541 1.49%
NP 11,762 21,926 13,176 13,502 -4.49%
-
NP to SH 10,730 19,748 14,452 13,192 -6.64%
-
Tax Rate 28.76% 27.26% 29.33% 25.17% -
Total Cost 526,869 485,148 441,078 273,654 24.37%
-
Net Worth 101,959 99,284 82,958 66,687 15.18%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 101,959 99,284 82,958 66,687 15.18%
NOSH 135,945 136,005 135,997 136,094 -0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.18% 4.32% 2.90% 4.70% -
ROE 10.52% 19.89% 17.42% 19.78% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 396.21 372.83 334.02 236.83 18.69%
EPS 7.89 14.52 10.63 10.88 -10.14%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.61 0.55 10.88%
Adjusted Per Share Value based on latest NOSH - 136,094
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 99.01 93.21 83.50 52.79 23.29%
EPS 1.97 3.63 2.66 2.43 -6.75%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.1874 0.1825 0.1525 0.1226 15.17%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.69 0.68 0.71 0.76 -
P/RPS 0.17 0.18 0.21 0.32 -18.99%
P/EPS 8.74 4.68 6.68 6.99 7.72%
EY 11.44 21.35 14.97 14.32 -7.20%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.93 1.16 1.38 -12.63%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 23/11/12 23/11/11 24/11/10 19/11/09 -
Price 0.64 0.69 0.71 0.88 -
P/RPS 0.16 0.19 0.21 0.37 -24.36%
P/EPS 8.11 4.75 6.68 8.09 0.08%
EY 12.33 21.04 14.97 12.36 -0.08%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.95 1.16 1.60 -18.99%

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