[SAMCHEM] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 23.38%
YoY- 29.78%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 507,395 507,074 515,376 536,044 470,584 454,254 450,902 8.16%
PBT 25,590 30,145 31,344 27,980 21,487 18,644 19,638 19.24%
Tax -6,418 -8,218 -8,812 -7,528 -5,616 -5,468 -5,632 9.07%
NP 19,172 21,926 22,532 20,452 15,871 13,176 14,006 23.21%
-
NP to SH 17,778 19,748 20,316 19,716 15,980 14,452 15,090 11.51%
-
Tax Rate 25.08% 27.26% 28.11% 26.90% 26.14% 29.33% 28.68% -
Total Cost 488,223 485,148 492,844 515,592 454,713 441,078 436,896 7.66%
-
Net Worth 103,375 99,284 95,188 93,950 89,760 82,958 80,208 18.37%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - 4,760 - - -
Div Payout % - - - - 29.79% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 103,375 99,284 95,188 93,950 89,760 82,958 80,208 18.37%
NOSH 136,020 136,005 135,983 136,160 136,000 135,997 135,945 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 3.78% 4.32% 4.37% 3.82% 3.37% 2.90% 3.11% -
ROE 17.20% 19.89% 21.34% 20.99% 17.80% 17.42% 18.81% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 373.03 372.83 379.00 393.69 346.02 334.02 331.68 8.12%
EPS 13.07 14.52 14.94 14.48 11.75 10.63 11.10 11.47%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.76 0.73 0.70 0.69 0.66 0.61 0.59 18.33%
Adjusted Per Share Value based on latest NOSH - 136,160
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 93.27 93.21 94.74 98.54 86.50 83.50 82.89 8.15%
EPS 3.27 3.63 3.73 3.62 2.94 2.66 2.77 11.66%
DPS 0.00 0.00 0.00 0.00 0.88 0.00 0.00 -
NAPS 0.19 0.1825 0.175 0.1727 0.165 0.1525 0.1474 18.38%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.70 0.68 0.72 0.75 0.73 0.71 0.77 -
P/RPS 0.19 0.18 0.19 0.19 0.21 0.21 0.23 -11.92%
P/EPS 5.36 4.68 4.82 5.18 6.21 6.68 6.94 -15.78%
EY 18.67 21.35 20.75 19.31 16.10 14.97 14.42 18.73%
DY 0.00 0.00 0.00 0.00 4.79 0.00 0.00 -
P/NAPS 0.92 0.93 1.03 1.09 1.11 1.16 1.31 -20.93%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 23/11/11 22/08/11 26/05/11 25/02/11 24/11/10 26/08/10 -
Price 0.79 0.69 0.72 0.76 0.75 0.71 0.76 -
P/RPS 0.21 0.19 0.19 0.19 0.22 0.21 0.23 -5.86%
P/EPS 6.04 4.75 4.82 5.25 6.38 6.68 6.85 -8.02%
EY 16.54 21.04 20.75 19.05 15.67 14.97 14.61 8.59%
DY 0.00 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 1.04 0.95 1.03 1.10 1.14 1.16 1.29 -13.34%

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