[SAMCHEM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -6.95%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 454,254 450,902 433,880 294,670 287,157 269,530 244,284 51.16%
PBT 18,644 19,638 19,740 17,038 18,044 17,522 14,980 15.68%
Tax -5,468 -5,632 -5,384 -4,490 -4,541 -4,668 -3,788 27.69%
NP 13,176 14,006 14,356 12,548 13,502 12,854 11,192 11.48%
-
NP to SH 14,452 15,090 15,192 12,275 13,192 12,332 10,052 27.35%
-
Tax Rate 29.33% 28.68% 27.27% 26.35% 25.17% 26.64% 25.29% -
Total Cost 441,078 436,896 419,524 282,122 273,654 256,676 233,092 52.92%
-
Net Worth 82,958 80,208 80,316 71,250 66,687 59,157 53,771 33.48%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 3,500 - - - -
Div Payout % - - - 28.51% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 82,958 80,208 80,316 71,250 66,687 59,157 53,771 33.48%
NOSH 135,997 135,945 136,129 125,000 136,094 117,838 109,737 15.36%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 2.90% 3.11% 3.31% 4.26% 4.70% 4.77% 4.58% -
ROE 17.42% 18.81% 18.92% 17.23% 19.78% 20.85% 18.69% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 334.02 331.68 318.73 235.74 236.83 236.92 222.61 31.03%
EPS 10.63 11.10 11.16 9.82 10.88 10.84 9.16 10.42%
DPS 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
NAPS 0.61 0.59 0.59 0.57 0.55 0.52 0.49 15.70%
Adjusted Per Share Value based on latest NOSH - 136,057
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 83.50 82.89 79.76 54.17 52.79 49.55 44.91 51.14%
EPS 2.66 2.77 2.79 2.26 2.43 2.27 1.85 27.36%
DPS 0.00 0.00 0.00 0.64 0.00 0.00 0.00 -
NAPS 0.1525 0.1474 0.1476 0.131 0.1226 0.1087 0.0988 33.52%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 - -
Price 0.71 0.77 0.80 0.81 0.76 0.88 0.00 -
P/RPS 0.21 0.23 0.25 0.34 0.32 0.37 0.00 -
P/EPS 6.68 6.94 7.17 8.25 6.99 8.12 0.00 -
EY 14.97 14.42 13.95 12.12 14.32 12.32 0.00 -
DY 0.00 0.00 0.00 3.46 0.00 0.00 0.00 -
P/NAPS 1.16 1.31 1.36 1.42 1.38 1.69 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 24/11/10 26/08/10 25/05/10 25/02/10 19/11/09 21/08/09 18/06/09 -
Price 0.71 0.76 0.80 0.82 0.88 0.76 0.00 -
P/RPS 0.21 0.23 0.25 0.35 0.37 0.32 0.00 -
P/EPS 6.68 6.85 7.17 8.35 8.09 7.01 0.00 -
EY 14.97 14.61 13.95 11.98 12.36 14.26 0.00 -
DY 0.00 0.00 0.00 3.41 0.00 0.00 0.00 -
P/NAPS 1.16 1.29 1.36 1.44 1.60 1.46 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