[SAMCHEM] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -12.63%
YoY- -21.22%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 526,448 538,632 526,202 528,192 507,395 507,074 515,376 1.42%
PBT 12,862 16,510 18,914 22,904 25,590 30,145 31,344 -44.62%
Tax -3,542 -4,748 -5,308 -5,428 -6,418 -8,218 -8,812 -45.38%
NP 9,320 11,762 13,606 17,476 19,172 21,926 22,532 -44.33%
-
NP to SH 8,702 10,730 13,088 15,532 17,778 19,748 20,316 -43.03%
-
Tax Rate 27.54% 28.76% 28.06% 23.70% 25.08% 27.26% 28.11% -
Total Cost 517,128 526,869 512,596 510,716 488,223 485,148 492,844 3.24%
-
Net Worth 103,422 101,959 106,118 105,899 103,375 99,284 95,188 5.66%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 103,422 101,959 106,118 105,899 103,375 99,284 95,188 5.66%
NOSH 136,082 135,945 136,049 135,769 136,020 136,005 135,983 0.04%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 1.77% 2.18% 2.59% 3.31% 3.78% 4.32% 4.37% -
ROE 8.41% 10.52% 12.33% 14.67% 17.20% 19.89% 21.34% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 386.86 396.21 386.77 389.04 373.03 372.83 379.00 1.37%
EPS 6.40 7.89 9.62 11.44 13.07 14.52 14.94 -43.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.78 0.78 0.76 0.73 0.70 5.60%
Adjusted Per Share Value based on latest NOSH - 135,769
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 96.77 99.01 96.73 97.09 93.27 93.21 94.74 1.41%
EPS 1.60 1.97 2.41 2.86 3.27 3.63 3.73 -42.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1901 0.1874 0.1951 0.1947 0.19 0.1825 0.175 5.64%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.62 0.69 0.67 0.77 0.70 0.68 0.72 -
P/RPS 0.16 0.17 0.17 0.20 0.19 0.18 0.19 -10.77%
P/EPS 9.70 8.74 6.96 6.73 5.36 4.68 4.82 59.06%
EY 10.31 11.44 14.36 14.86 18.67 21.35 20.75 -37.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.92 0.86 0.99 0.92 0.93 1.03 -14.04%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 23/11/12 17/08/12 24/05/12 24/02/12 23/11/11 22/08/11 -
Price 0.615 0.64 0.69 0.71 0.79 0.69 0.72 -
P/RPS 0.16 0.16 0.18 0.18 0.21 0.19 0.19 -10.77%
P/EPS 9.62 8.11 7.17 6.21 6.04 4.75 4.82 58.18%
EY 10.40 12.33 13.94 16.11 16.54 21.04 20.75 -36.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.85 0.88 0.91 1.04 0.95 1.03 -14.73%

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