[SAMCHEM] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -11.02%
YoY- 41.26%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 131,053 132,048 127,089 122,618 123,677 134,011 129,893 0.59%
PBT 3,731 5,726 2,981 6,937 8,677 6,995 7,504 -37.26%
Tax -1,297 -1,357 -254 -1,758 -2,524 -1,882 -1,515 -9.84%
NP 2,434 4,369 2,727 5,179 6,153 5,113 5,989 -45.16%
-
NP to SH 2,660 3,883 2,967 4,653 5,229 4,929 5,142 -35.58%
-
Tax Rate 34.76% 23.70% 8.52% 25.34% 29.09% 26.90% 20.19% -
Total Cost 128,619 127,679 124,362 117,439 117,524 128,898 123,904 2.52%
-
Net Worth 105,857 105,899 103,434 99,318 95,320 93,950 89,780 11.61%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - 4,761 -
Div Payout % - - - - - - 92.59% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 105,857 105,899 103,434 99,318 95,320 93,950 89,780 11.61%
NOSH 135,714 135,769 136,097 136,052 136,171 136,160 136,031 -0.15%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 1.86% 3.31% 2.15% 4.22% 4.98% 3.82% 4.61% -
ROE 2.51% 3.67% 2.87% 4.68% 5.49% 5.25% 5.73% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 96.57 97.26 93.38 90.13 90.82 98.42 95.49 0.75%
EPS 1.96 2.86 2.18 3.42 3.84 3.62 3.78 -35.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.78 0.78 0.76 0.73 0.70 0.69 0.66 11.79%
Adjusted Per Share Value based on latest NOSH - 136,052
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.09 24.27 23.36 22.54 22.73 24.63 23.88 0.58%
EPS 0.49 0.71 0.55 0.86 0.96 0.91 0.95 -35.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.88 -
NAPS 0.1946 0.1947 0.1901 0.1826 0.1752 0.1727 0.165 11.63%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.67 0.77 0.70 0.68 0.72 0.75 0.73 -
P/RPS 0.69 0.79 0.75 0.75 0.79 0.76 0.76 -6.24%
P/EPS 34.18 26.92 32.11 19.88 18.75 20.72 19.31 46.37%
EY 2.93 3.71 3.11 5.03 5.33 4.83 5.18 -31.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.79 -
P/NAPS 0.86 0.99 0.92 0.93 1.03 1.09 1.11 -15.65%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 24/05/12 24/02/12 23/11/11 22/08/11 26/05/11 25/02/11 -
Price 0.69 0.71 0.79 0.69 0.72 0.76 0.75 -
P/RPS 0.71 0.73 0.85 0.77 0.79 0.77 0.79 -6.87%
P/EPS 35.20 24.83 36.24 20.18 18.75 20.99 19.84 46.60%
EY 2.84 4.03 2.76 4.96 5.33 4.76 5.04 -31.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.67 -
P/NAPS 0.88 0.91 1.04 0.95 1.03 1.10 1.14 -15.86%

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