[SAMCHEM] YoY TTM Result on 31-Dec-2011 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -11.42%
YoY- 10.43%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 632,350 542,983 526,448 507,395 470,545 294,040 16.53%
PBT 11,990 13,788 12,862 25,590 21,113 16,847 -6.57%
Tax -4,258 -4,394 -3,542 -6,418 -5,229 -4,187 0.33%
NP 7,732 9,394 9,320 19,172 15,884 12,660 -9.38%
-
NP to SH 6,197 8,740 8,701 17,778 16,099 12,400 -12.94%
-
Tax Rate 35.51% 31.87% 27.54% 25.08% 24.77% 24.85% -
Total Cost 624,618 533,589 517,128 488,223 454,661 281,380 17.28%
-
Net Worth 110,904 107,200 102,419 103,434 89,780 77,552 7.41%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - 3,427 - - - 3,809 -
Div Payout % - 39.22% - - - 30.72% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 110,904 107,200 102,419 103,434 89,780 77,552 7.41%
NOSH 135,249 134,000 134,761 136,097 136,031 136,057 -0.11%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.22% 1.73% 1.77% 3.78% 3.38% 4.31% -
ROE 5.59% 8.15% 8.50% 17.19% 17.93% 15.99% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 467.54 405.21 390.65 372.82 345.91 216.12 16.67%
EPS 4.58 6.52 6.46 13.06 11.83 9.11 -12.84%
DPS 0.00 2.52 0.00 0.00 0.00 2.80 -
NAPS 0.82 0.80 0.76 0.76 0.66 0.57 7.54%
Adjusted Per Share Value based on latest NOSH - 136,097
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 116.24 99.81 96.77 93.27 86.50 54.05 16.54%
EPS 1.14 1.61 1.60 3.27 2.96 2.28 -12.93%
DPS 0.00 0.63 0.00 0.00 0.00 0.70 -
NAPS 0.2039 0.1971 0.1883 0.1901 0.165 0.1426 7.40%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.65 0.645 0.62 0.70 0.73 0.81 -
P/RPS 0.14 0.16 0.16 0.19 0.21 0.37 -17.65%
P/EPS 14.19 9.89 9.60 5.36 6.17 8.89 9.79%
EY 7.05 10.11 10.41 18.66 16.21 11.25 -8.91%
DY 0.00 3.91 0.00 0.00 0.00 3.46 -
P/NAPS 0.79 0.81 0.82 0.92 1.11 1.42 -11.06%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 27/02/15 27/02/14 25/02/13 24/02/12 25/02/11 25/02/10 -
Price 0.68 0.625 0.615 0.79 0.75 0.82 -
P/RPS 0.15 0.15 0.16 0.21 0.22 0.38 -16.95%
P/EPS 14.84 9.58 9.53 6.05 6.34 9.00 10.51%
EY 6.74 10.44 10.50 16.54 15.78 11.11 -9.50%
DY 0.00 4.03 0.00 0.00 0.00 3.41 -
P/NAPS 0.83 0.78 0.81 1.04 1.14 1.44 -10.42%

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