[SAMCHEM] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 10.57%
YoY- 30.18%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 507,074 515,376 536,044 470,584 454,254 450,902 433,880 10.94%
PBT 30,145 31,344 27,980 21,487 18,644 19,638 19,740 32.57%
Tax -8,218 -8,812 -7,528 -5,616 -5,468 -5,632 -5,384 32.53%
NP 21,926 22,532 20,452 15,871 13,176 14,006 14,356 32.58%
-
NP to SH 19,748 20,316 19,716 15,980 14,452 15,090 15,192 19.08%
-
Tax Rate 27.26% 28.11% 26.90% 26.14% 29.33% 28.68% 27.27% -
Total Cost 485,148 492,844 515,592 454,713 441,078 436,896 419,524 10.16%
-
Net Worth 99,284 95,188 93,950 89,760 82,958 80,208 80,316 15.16%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,760 - - - -
Div Payout % - - - 29.79% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 99,284 95,188 93,950 89,760 82,958 80,208 80,316 15.16%
NOSH 136,005 135,983 136,160 136,000 135,997 135,945 136,129 -0.06%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.32% 4.37% 3.82% 3.37% 2.90% 3.11% 3.31% -
ROE 19.89% 21.34% 20.99% 17.80% 17.42% 18.81% 18.92% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 372.83 379.00 393.69 346.02 334.02 331.68 318.73 11.00%
EPS 14.52 14.94 14.48 11.75 10.63 11.10 11.16 19.16%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.69 0.66 0.61 0.59 0.59 15.23%
Adjusted Per Share Value based on latest NOSH - 136,031
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 93.21 94.74 98.54 86.50 83.50 82.89 79.76 10.93%
EPS 3.63 3.73 3.62 2.94 2.66 2.77 2.79 19.16%
DPS 0.00 0.00 0.00 0.88 0.00 0.00 0.00 -
NAPS 0.1825 0.175 0.1727 0.165 0.1525 0.1474 0.1476 15.18%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.68 0.72 0.75 0.73 0.71 0.77 0.80 -
P/RPS 0.18 0.19 0.19 0.21 0.21 0.23 0.25 -19.65%
P/EPS 4.68 4.82 5.18 6.21 6.68 6.94 7.17 -24.73%
EY 21.35 20.75 19.31 16.10 14.97 14.42 13.95 32.77%
DY 0.00 0.00 0.00 4.79 0.00 0.00 0.00 -
P/NAPS 0.93 1.03 1.09 1.11 1.16 1.31 1.36 -22.36%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 22/08/11 26/05/11 25/02/11 24/11/10 26/08/10 25/05/10 -
Price 0.69 0.72 0.76 0.75 0.71 0.76 0.80 -
P/RPS 0.19 0.19 0.19 0.22 0.21 0.23 0.25 -16.70%
P/EPS 4.75 4.82 5.25 6.38 6.68 6.85 7.17 -23.98%
EY 21.04 20.75 19.05 15.67 14.97 14.61 13.95 31.48%
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 0.95 1.03 1.10 1.14 1.16 1.29 1.36 -21.25%

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