[SAMCHEM] YoY Quarter Result on 31-Mar-2012 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 30.87%
YoY- -21.22%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 155,887 153,688 125,220 132,048 134,011 108,470 61,071 16.89%
PBT 5,511 5,261 5,844 5,726 6,995 4,935 3,745 6.64%
Tax -1,445 -1,513 -1,526 -1,357 -1,882 -1,346 -947 7.29%
NP 4,066 3,748 4,318 4,369 5,113 3,589 2,798 6.42%
-
NP to SH 3,545 3,333 3,983 3,883 4,929 3,798 2,513 5.89%
-
Tax Rate 26.22% 28.76% 26.11% 23.70% 26.90% 27.27% 25.29% -
Total Cost 151,821 149,940 120,902 127,679 128,898 104,881 58,273 17.29%
-
Net Worth 115,450 111,553 107,391 105,899 93,950 80,316 53,771 13.57%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 115,450 111,553 107,391 105,899 93,950 80,316 53,771 13.57%
NOSH 135,823 136,040 135,938 135,769 136,160 136,129 109,737 3.61%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.61% 2.44% 3.45% 3.31% 3.82% 3.31% 4.58% -
ROE 3.07% 2.99% 3.71% 3.67% 5.25% 4.73% 4.67% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 114.77 112.97 92.12 97.26 98.42 79.68 55.65 12.81%
EPS 2.61 2.45 2.93 2.86 3.62 2.79 2.29 2.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.82 0.79 0.78 0.69 0.59 0.49 9.61%
Adjusted Per Share Value based on latest NOSH - 135,769
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 28.66 28.25 23.02 24.27 24.63 19.94 11.23 16.89%
EPS 0.65 0.61 0.73 0.71 0.91 0.70 0.46 5.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2122 0.2051 0.1974 0.1947 0.1727 0.1476 0.0988 13.58%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 - -
Price 0.65 0.685 0.625 0.77 0.75 0.80 0.00 -
P/RPS 0.57 0.61 0.68 0.79 0.76 1.00 0.00 -
P/EPS 24.90 27.96 21.33 26.92 20.72 28.67 0.00 -
EY 4.02 3.58 4.69 3.71 4.83 3.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.84 0.79 0.99 1.09 1.36 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 21/05/14 22/05/13 24/05/12 26/05/11 25/05/10 18/06/09 -
Price 0.67 0.78 0.69 0.71 0.76 0.80 0.00 -
P/RPS 0.58 0.69 0.75 0.73 0.77 1.00 0.00 -
P/EPS 25.67 31.84 23.55 24.83 20.99 28.67 0.00 -
EY 3.90 3.14 4.25 4.03 4.76 3.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.95 0.87 0.91 1.10 1.36 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