[SAMCHEM] QoQ Cumulative 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- 24.07%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 340,691 225,451 108,470 294,670 215,368 134,765 61,071 214.21%
PBT 13,983 9,819 4,935 17,038 13,533 8,761 3,745 140.48%
Tax -4,101 -2,816 -1,346 -4,490 -3,406 -2,334 -947 165.44%
NP 9,882 7,003 3,589 12,548 10,127 6,427 2,798 131.73%
-
NP to SH 10,839 7,545 3,798 12,275 9,894 6,166 2,513 164.73%
-
Tax Rate 29.33% 28.68% 27.27% 26.35% 25.17% 26.64% 25.29% -
Total Cost 330,809 218,448 104,881 282,122 205,241 128,338 58,273 217.89%
-
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 13.07% 9.41% 4.73% 17.23% 14.84% 10.42% 4.67% -
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 250.51 165.84 79.68 235.74 177.62 118.46 55.65 172.38%
EPS 7.97 5.55 2.79 9.82 8.16 5.42 2.29 129.48%
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 62.63 41.44 19.94 54.17 39.59 24.77 11.23 214.15%
EPS 1.99 1.39 0.70 2.26 1.82 1.13 0.46 165.26%
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 0.28 0.46 1.00 0.34 0.43 0.74 0.00 -
P/EPS 8.91 13.87 28.67 8.25 9.31 16.24 0.00 -
EY 11.23 7.21 3.49 12.12 10.74 6.16 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 0.28 0.46 1.00 0.35 0.50 0.64 0.00 -
P/EPS 8.91 13.69 28.67 8.35 10.78 14.02 0.00 -
EY 11.23 7.30 3.49 11.98 9.27 7.13 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