[SAMCHEM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 8.13%
YoY- -51.05%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 401,435 264,643 125,220 526,448 403,974 263,101 132,048 109.71%
PBT 12,575 9,355 5,844 12,862 12,383 9,457 5,726 68.87%
Tax -3,461 -2,577 -1,526 -3,542 -3,561 -2,654 -1,357 86.56%
NP 9,114 6,778 4,318 9,320 8,822 6,803 4,369 63.18%
-
NP to SH 8,431 6,309 3,983 8,702 8,048 6,544 3,883 67.59%
-
Tax Rate 27.52% 27.55% 26.11% 27.54% 28.76% 28.06% 23.70% -
Total Cost 392,321 257,865 120,902 517,128 395,152 256,298 127,679 111.21%
-
Net Worth 108,787 106,056 107,391 103,422 101,959 106,118 105,899 1.80%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 108,787 106,056 107,391 103,422 101,959 106,118 105,899 1.80%
NOSH 135,983 135,969 135,938 136,082 135,945 136,049 135,769 0.10%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.27% 2.56% 3.45% 1.77% 2.18% 2.59% 3.31% -
ROE 7.75% 5.95% 3.71% 8.41% 7.89% 6.17% 3.67% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 295.21 194.63 92.12 386.86 297.16 193.39 97.26 109.49%
EPS 6.20 4.64 2.93 6.40 5.92 4.81 2.86 67.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.78 0.79 0.76 0.75 0.78 0.78 1.70%
Adjusted Per Share Value based on latest NOSH - 134,761
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 73.79 48.65 23.02 96.77 74.26 48.36 24.27 109.72%
EPS 1.55 1.16 0.73 1.60 1.48 1.20 0.71 68.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.195 0.1974 0.1901 0.1874 0.1951 0.1947 1.80%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.68 0.65 0.625 0.62 0.69 0.67 0.77 -
P/RPS 0.23 0.33 0.68 0.16 0.23 0.35 0.79 -56.03%
P/EPS 10.97 14.01 21.33 9.70 11.66 13.93 26.92 -45.00%
EY 9.12 7.14 4.69 10.31 8.58 7.18 3.71 82.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.83 0.79 0.82 0.92 0.86 0.99 -9.65%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 25/11/13 23/08/13 22/05/13 25/02/13 23/11/12 17/08/12 24/05/12 -
Price 0.62 0.61 0.69 0.615 0.64 0.69 0.71 -
P/RPS 0.21 0.31 0.75 0.16 0.22 0.36 0.73 -56.38%
P/EPS 10.00 13.15 23.55 9.62 10.81 14.35 24.83 -45.43%
EY 10.00 7.61 4.25 10.40 9.25 6.97 4.03 83.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.78 0.87 0.81 0.85 0.88 0.91 -9.75%

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