[SAMCHEM] QoQ TTM 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- -5.88%
YoY- -2.89%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 526,448 531,063 512,808 505,432 507,395 510,160 502,782 3.09%
PBT 12,862 15,364 19,375 24,321 25,590 29,738 26,965 -38.81%
Tax -3,542 -3,815 -4,666 -5,893 -6,418 -7,291 -6,818 -35.24%
NP 9,320 11,549 14,709 18,428 19,172 22,447 20,147 -40.04%
-
NP to SH 8,701 11,014 14,163 16,732 17,778 20,071 18,712 -39.84%
-
Tax Rate 27.54% 24.83% 24.08% 24.23% 25.08% 24.52% 25.28% -
Total Cost 517,128 519,514 498,099 487,004 488,223 487,713 482,635 4.68%
-
Net Worth 102,419 101,621 105,857 105,899 103,434 99,318 95,320 4.88%
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 102,419 101,621 105,857 105,899 103,434 99,318 95,320 4.88%
NOSH 134,761 135,495 135,714 135,769 136,097 136,052 136,171 -0.68%
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% 2.17% 2.87% 3.65% 3.78% 4.40% 4.01% -
ROE 8.50% 10.84% 13.38% 15.80% 17.19% 20.21% 19.63% -
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 390.65 391.94 377.86 372.27 372.82 374.97 369.23 3.81%
EPS 6.46 8.13 10.44 12.32 13.06 14.75 13.74 -39.39%
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 97.62 94.27 92.91 93.27 93.78 92.42 3.09%
EPS 1.60 2.02 2.60 3.08 3.27 3.69 3.44 -39.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1883 0.1868 0.1946 0.1947 0.1901 0.1826 0.1752 4.90%
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 0.18 0.18 0.21 0.19 0.18 0.20 -13.76%
P/EPS 9.60 8.49 6.42 6.25 5.36 4.61 5.24 49.45%
EY 10.41 11.78 15.58 16.01 18.66 21.69 19.09 -33.13%
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 0.19 0.21 0.18 0.20 -13.76%
P/EPS 9.53 7.87 6.61 5.76 6.05 4.68 5.24 48.72%
EY 10.50 12.70 15.12 17.36 16.54 21.38 19.09 -32.74%
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