[SAMCHEM] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -4.23%
YoY- 9.55%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 515,376 536,044 470,584 454,254 450,902 433,880 294,670 45.31%
PBT 31,344 27,980 21,487 18,644 19,638 19,740 17,038 50.30%
Tax -8,812 -7,528 -5,616 -5,468 -5,632 -5,384 -4,490 56.94%
NP 22,532 20,452 15,871 13,176 14,006 14,356 12,548 47.89%
-
NP to SH 20,316 19,716 15,980 14,452 15,090 15,192 12,275 40.04%
-
Tax Rate 28.11% 26.90% 26.14% 29.33% 28.68% 27.27% 26.35% -
Total Cost 492,844 515,592 454,713 441,078 436,896 419,524 282,122 45.19%
-
Net Worth 95,188 93,950 89,760 82,958 80,208 80,316 71,250 21.36%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,760 - - - 3,500 -
Div Payout % - - 29.79% - - - 28.51% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 95,188 93,950 89,760 82,958 80,208 80,316 71,250 21.36%
NOSH 135,983 136,160 136,000 135,997 135,945 136,129 125,000 5.79%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 4.37% 3.82% 3.37% 2.90% 3.11% 3.31% 4.26% -
ROE 21.34% 20.99% 17.80% 17.42% 18.81% 18.92% 17.23% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 379.00 393.69 346.02 334.02 331.68 318.73 235.74 37.35%
EPS 14.94 14.48 11.75 10.63 11.10 11.16 9.82 32.38%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 2.80 -
NAPS 0.70 0.69 0.66 0.61 0.59 0.59 0.57 14.72%
Adjusted Per Share Value based on latest NOSH - 136,115
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 94.74 98.54 86.50 83.50 82.89 79.76 54.17 45.30%
EPS 3.73 3.62 2.94 2.66 2.77 2.79 2.26 39.78%
DPS 0.00 0.00 0.88 0.00 0.00 0.00 0.64 -
NAPS 0.175 0.1727 0.165 0.1525 0.1474 0.1476 0.131 21.35%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.72 0.75 0.73 0.71 0.77 0.80 0.81 -
P/RPS 0.19 0.19 0.21 0.21 0.23 0.25 0.34 -32.22%
P/EPS 4.82 5.18 6.21 6.68 6.94 7.17 8.25 -30.18%
EY 20.75 19.31 16.10 14.97 14.42 13.95 12.12 43.25%
DY 0.00 0.00 4.79 0.00 0.00 0.00 3.46 -
P/NAPS 1.03 1.09 1.11 1.16 1.31 1.36 1.42 -19.31%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 22/08/11 26/05/11 25/02/11 24/11/10 26/08/10 25/05/10 25/02/10 -
Price 0.72 0.76 0.75 0.71 0.76 0.80 0.82 -
P/RPS 0.19 0.19 0.22 0.21 0.23 0.25 0.35 -33.52%
P/EPS 4.82 5.25 6.38 6.68 6.85 7.17 8.35 -30.74%
EY 20.75 19.05 15.67 14.97 14.61 13.95 11.98 44.37%
DY 0.00 0.00 4.67 0.00 0.00 0.00 3.41 -
P/NAPS 1.03 1.10 1.14 1.16 1.29 1.36 1.44 -20.06%

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