[SAMCHEM] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -18.01%
YoY- -45.66%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 529,286 500,880 526,448 538,632 526,202 528,192 507,395 2.85%
PBT 18,710 23,376 12,862 16,510 18,914 22,904 25,590 -18.85%
Tax -5,154 -6,104 -3,542 -4,748 -5,308 -5,428 -6,418 -13.61%
NP 13,556 17,272 9,320 11,762 13,606 17,476 19,172 -20.64%
-
NP to SH 12,618 15,932 8,702 10,730 13,088 15,532 17,778 -20.44%
-
Tax Rate 27.55% 26.11% 27.54% 28.76% 28.06% 23.70% 25.08% -
Total Cost 515,730 483,608 517,128 526,869 512,596 510,716 488,223 3.72%
-
Net Worth 106,056 107,391 103,422 101,959 106,118 105,899 103,375 1.72%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 106,056 107,391 103,422 101,959 106,118 105,899 103,375 1.72%
NOSH 135,969 135,938 136,082 135,945 136,049 135,769 136,020 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.56% 3.45% 1.77% 2.18% 2.59% 3.31% 3.78% -
ROE 11.90% 14.84% 8.41% 10.52% 12.33% 14.67% 17.20% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 389.27 368.46 386.86 396.21 386.77 389.04 373.03 2.88%
EPS 9.28 11.72 6.40 7.89 9.62 11.44 13.07 -20.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.79 0.76 0.75 0.78 0.78 0.76 1.74%
Adjusted Per Share Value based on latest NOSH - 135,495
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 97.30 92.07 96.77 99.01 96.73 97.09 93.27 2.86%
EPS 2.32 2.93 1.60 1.97 2.41 2.86 3.27 -20.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.195 0.1974 0.1901 0.1874 0.1951 0.1947 0.19 1.74%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.65 0.625 0.62 0.69 0.67 0.77 0.70 -
P/RPS 0.17 0.17 0.16 0.17 0.17 0.20 0.19 -7.15%
P/EPS 7.00 5.33 9.70 8.74 6.96 6.73 5.36 19.49%
EY 14.28 18.75 10.31 11.44 14.36 14.86 18.67 -16.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.79 0.82 0.92 0.86 0.99 0.92 -6.63%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 23/08/13 22/05/13 25/02/13 23/11/12 17/08/12 24/05/12 24/02/12 -
Price 0.61 0.69 0.615 0.64 0.69 0.71 0.79 -
P/RPS 0.16 0.19 0.16 0.16 0.18 0.18 0.21 -16.59%
P/EPS 6.57 5.89 9.62 8.11 7.17 6.21 6.04 5.77%
EY 15.21 16.99 10.40 12.33 13.94 16.11 16.54 -5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.87 0.81 0.85 0.88 0.91 1.04 -17.46%

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