[SAMCHEM] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 512,808 502,782 384,726 134,765 56.05%
PBT 19,375 26,965 17,906 8,761 30.25%
Tax -4,666 -6,818 -4,670 -2,334 25.94%
NP 14,709 20,147 13,236 6,427 31.74%
-
NP to SH 14,163 18,712 13,779 6,166 31.90%
-
Tax Rate 24.08% 25.28% 26.08% 26.64% -
Total Cost 498,099 482,635 371,490 128,338 57.08%
-
Net Worth 105,857 95,320 80,098 61,276 19.96%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - 3,809 - -
Div Payout % - - 27.65% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 105,857 95,320 80,098 61,276 19.96%
NOSH 135,714 136,171 135,760 117,838 4.81%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 2.87% 4.01% 3.44% 4.77% -
ROE 13.38% 19.63% 17.20% 10.06% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 377.86 369.23 283.39 114.36 48.88%
EPS 10.44 13.74 10.15 5.23 25.88%
DPS 0.00 0.00 2.80 0.00 -
NAPS 0.78 0.70 0.59 0.52 14.45%
Adjusted Per Share Value based on latest NOSH - 117,838
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 94.27 92.42 70.72 24.77 56.06%
EPS 2.60 3.44 2.53 1.13 31.98%
DPS 0.00 0.00 0.70 0.00 -
NAPS 0.1946 0.1752 0.1472 0.1126 19.98%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.67 0.72 0.77 0.88 -
P/RPS 0.18 0.20 0.27 0.77 -38.37%
P/EPS 6.42 5.24 7.59 16.82 -27.44%
EY 15.58 19.09 13.18 5.95 37.79%
DY 0.00 0.00 3.64 0.00 -
P/NAPS 0.86 1.03 1.31 1.69 -20.14%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 17/08/12 22/08/11 26/08/10 - -
Price 0.69 0.72 0.76 0.00 -
P/RPS 0.18 0.20 0.27 0.00 -
P/EPS 6.61 5.24 7.49 0.00 -
EY 15.12 19.09 13.35 0.00 -
DY 0.00 0.00 3.68 0.00 -
P/NAPS 0.88 1.03 1.29 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