[SAMCHEM] YoY Quarter Result on 30-Jun-2011 [#2]

Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 6.09%
YoY- 39.55%
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 165,063 139,422 131,053 123,677 116,981 73,694 17.49%
PBT 2,800 3,511 3,731 8,677 4,885 5,016 -11.00%
Tax -974 -1,050 -1,297 -2,524 -1,471 -1,387 -6.82%
NP 1,826 2,461 2,434 6,153 3,414 3,629 -12.82%
-
NP to SH 1,632 2,327 2,660 5,229 3,747 3,653 -14.87%
-
Tax Rate 34.79% 29.91% 34.76% 29.09% 30.11% 27.65% -
Total Cost 163,237 136,961 128,619 117,524 113,567 70,065 18.41%
-
Net Worth 112,879 106,143 105,857 95,320 80,098 61,276 12.98%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 112,879 106,143 105,857 95,320 80,098 61,276 12.98%
NOSH 135,999 136,081 135,714 136,171 135,760 117,838 2.90%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 1.11% 1.77% 1.86% 4.98% 2.92% 4.92% -
ROE 1.45% 2.19% 2.51% 5.49% 4.68% 5.96% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 121.37 102.45 96.57 90.82 86.17 62.54 14.17%
EPS 1.20 1.71 1.96 3.84 2.76 3.10 -17.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.78 0.78 0.70 0.59 0.52 9.79%
Adjusted Per Share Value based on latest NOSH - 136,171
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 30.34 25.63 24.09 22.73 21.50 13.55 17.48%
EPS 0.30 0.43 0.49 0.96 0.69 0.67 -14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2075 0.1951 0.1946 0.1752 0.1472 0.1126 12.99%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.725 0.65 0.67 0.72 0.77 0.88 -
P/RPS 0.60 0.63 0.69 0.79 0.89 1.41 -15.70%
P/EPS 60.42 38.01 34.18 18.75 27.90 28.39 16.29%
EY 1.66 2.63 2.93 5.33 3.58 3.52 -13.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.83 0.86 1.03 1.31 1.69 -12.42%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 22/08/14 23/08/13 17/08/12 22/08/11 26/08/10 21/08/09 -
Price 0.765 0.61 0.69 0.72 0.76 0.76 -
P/RPS 0.63 0.60 0.71 0.79 0.88 1.22 -12.37%
P/EPS 63.75 35.67 35.20 18.75 27.54 24.52 21.04%
EY 1.57 2.80 2.84 5.33 3.63 4.08 -17.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.78 0.88 1.03 1.29 1.46 -8.81%

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