[SAMCHEM] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 20.65%
YoY- 29.83%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 510,160 502,782 496,086 470,545 419,362 384,726 341,439 30.66%
PBT 29,738 26,965 23,173 21,113 17,297 17,906 18,037 39.51%
Tax -7,291 -6,818 -5,765 -5,229 -4,883 -4,670 -4,586 36.17%
NP 22,447 20,147 17,408 15,884 12,414 13,236 13,451 40.64%
-
NP to SH 20,071 18,712 17,230 16,099 13,344 13,779 13,685 29.05%
-
Tax Rate 24.52% 25.28% 24.88% 24.77% 28.23% 26.08% 25.43% -
Total Cost 487,713 482,635 478,678 454,661 406,948 371,490 327,988 30.24%
-
Net Worth 99,318 95,320 93,950 89,780 83,030 80,098 80,316 15.19%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - 3,809 3,809 3,809 -
Div Payout % - - - - 28.55% 27.65% 27.84% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 99,318 95,320 93,950 89,780 83,030 80,098 80,316 15.19%
NOSH 136,052 136,171 136,160 136,031 136,115 135,760 136,129 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 4.40% 4.01% 3.51% 3.38% 2.96% 3.44% 3.94% -
ROE 20.21% 19.63% 18.34% 17.93% 16.07% 17.20% 17.04% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 374.97 369.23 364.34 345.91 308.09 283.39 250.82 30.71%
EPS 14.75 13.74 12.65 11.83 9.80 10.15 10.05 29.11%
DPS 0.00 0.00 0.00 0.00 2.80 2.80 2.80 -
NAPS 0.73 0.70 0.69 0.66 0.61 0.59 0.59 15.23%
Adjusted Per Share Value based on latest NOSH - 136,031
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 93.78 92.42 91.19 86.50 77.09 70.72 62.76 30.67%
EPS 3.69 3.44 3.17 2.96 2.45 2.53 2.52 28.91%
DPS 0.00 0.00 0.00 0.00 0.70 0.70 0.70 -
NAPS 0.1826 0.1752 0.1727 0.165 0.1526 0.1472 0.1476 15.22%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.68 0.72 0.75 0.73 0.71 0.77 0.80 -
P/RPS 0.18 0.20 0.21 0.21 0.23 0.27 0.32 -31.83%
P/EPS 4.61 5.24 5.93 6.17 7.24 7.59 7.96 -30.49%
EY 21.69 19.09 16.87 16.21 13.81 13.18 12.57 43.81%
DY 0.00 0.00 0.00 0.00 3.94 3.64 3.50 -
P/NAPS 0.93 1.03 1.09 1.11 1.16 1.31 1.36 -22.36%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 22/08/11 26/05/11 25/02/11 24/11/10 26/08/10 25/05/10 -
Price 0.69 0.72 0.76 0.75 0.71 0.76 0.80 -
P/RPS 0.18 0.20 0.21 0.22 0.23 0.27 0.32 -31.83%
P/EPS 4.68 5.24 6.01 6.34 7.24 7.49 7.96 -29.79%
EY 21.38 19.09 16.65 15.78 13.81 13.35 12.57 42.44%
DY 0.00 0.00 0.00 0.00 3.94 3.68 3.50 -
P/NAPS 0.95 1.03 1.10 1.14 1.16 1.29 1.36 -21.25%

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