[SAMCHEM] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -16.33%
YoY- 2.02%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,051,312 937,600 901,568 867,124 870,264 697,178 644,953 38.54%
PBT 48,248 35,928 33,061 29,102 36,304 27,999 26,120 50.60%
Tax -12,384 -9,798 -9,482 -8,134 -10,332 -9,045 -7,249 42.95%
NP 35,864 26,130 23,578 20,968 25,972 18,954 18,870 53.49%
-
NP to SH 32,456 22,290 19,596 16,768 20,040 15,077 15,306 65.12%
-
Tax Rate 25.67% 27.27% 28.68% 27.95% 28.46% 32.30% 27.75% -
Total Cost 1,015,448 911,470 877,989 846,156 844,292 678,224 626,082 38.08%
-
Net Worth 138,719 109,179 106,951 102,495 125,249 119,721 118,336 11.18%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 10,880 6,684 5,941 4,456 - 8,843 72 2745.72%
Div Payout % 33.52% 29.99% 30.32% 26.58% - 58.65% 0.47% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 138,719 109,179 106,951 102,495 125,249 119,721 118,336 11.18%
NOSH 272,000 272,000 272,000 272,000 136,141 136,047 136,018 58.79%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.41% 2.79% 2.62% 2.42% 2.98% 2.72% 2.93% -
ROE 23.40% 20.42% 18.32% 16.36% 16.00% 12.59% 12.93% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 386.51 420.80 404.62 389.17 639.24 512.45 474.16 -12.74%
EPS 11.92 10.00 8.80 7.52 14.72 11.09 11.25 3.93%
DPS 4.00 3.00 2.67 2.00 0.00 6.50 0.05 1761.60%
NAPS 0.51 0.49 0.48 0.46 0.92 0.88 0.87 -29.97%
Adjusted Per Share Value based on latest NOSH - 272,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 193.26 172.35 165.73 159.40 159.98 128.16 118.56 38.54%
EPS 5.97 4.10 3.60 3.08 3.68 2.77 2.81 65.34%
DPS 2.00 1.23 1.09 0.82 0.00 1.63 0.01 3331.01%
NAPS 0.255 0.2007 0.1966 0.1884 0.2302 0.2201 0.2175 11.19%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.02 1.03 0.955 0.915 2.29 1.43 1.16 -
P/RPS 0.26 0.24 0.24 0.24 0.36 0.28 0.24 5.48%
P/EPS 8.55 10.30 10.86 12.16 15.56 12.90 10.31 -11.74%
EY 11.70 9.71 9.21 8.22 6.43 7.75 9.70 13.32%
DY 3.92 2.91 2.79 2.19 0.00 4.55 0.05 1736.67%
P/NAPS 2.00 2.10 1.99 1.99 2.49 1.63 1.33 31.28%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 23/02/18 10/11/17 15/08/17 04/05/17 23/02/17 14/11/16 -
Price 1.03 1.19 0.985 0.785 2.15 1.76 1.30 -
P/RPS 0.27 0.28 0.24 0.20 0.34 0.34 0.27 0.00%
P/EPS 8.63 11.90 11.20 10.43 14.61 15.88 11.55 -17.67%
EY 11.58 8.41 8.93 9.59 6.85 6.30 8.66 21.39%
DY 3.88 2.52 2.71 2.55 0.00 3.69 0.04 2017.02%
P/NAPS 2.02 2.43 2.05 1.71 2.34 2.00 1.49 22.51%

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