[SAMCHEM] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
14-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- -6.87%
YoY- 47.69%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 867,124 870,264 697,178 644,953 624,906 638,576 602,090 27.55%
PBT 29,102 36,304 27,999 26,120 26,536 23,644 11,231 88.76%
Tax -8,134 -10,332 -9,045 -7,249 -6,688 -6,876 -5,946 23.25%
NP 20,968 25,972 18,954 18,870 19,848 16,768 5,285 150.82%
-
NP to SH 16,768 20,040 15,077 15,306 16,436 14,572 4,018 159.43%
-
Tax Rate 27.95% 28.46% 32.30% 27.75% 25.20% 29.08% 52.94% -
Total Cost 846,156 844,292 678,224 626,082 605,058 621,808 596,805 26.23%
-
Net Worth 102,495 125,249 119,721 118,336 117,011 114,183 111,686 -5.56%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 4,456 - 8,843 72 81 54 40 2221.86%
Div Payout % 26.58% - 58.65% 0.47% 0.50% 0.37% 1.02% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 102,495 125,249 119,721 118,336 117,011 114,183 111,686 -5.56%
NOSH 272,000 136,141 136,047 136,018 136,059 135,932 136,203 58.64%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.42% 2.98% 2.72% 2.93% 3.18% 2.63% 0.88% -
ROE 16.36% 16.00% 12.59% 12.93% 14.05% 12.76% 3.60% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 389.17 639.24 512.45 474.16 459.29 469.77 442.05 -8.15%
EPS 7.52 14.72 11.09 11.25 12.08 10.72 2.95 86.71%
DPS 2.00 0.00 6.50 0.05 0.06 0.04 0.03 1548.35%
NAPS 0.46 0.92 0.88 0.87 0.86 0.84 0.82 -32.00%
Adjusted Per Share Value based on latest NOSH - 135,916
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 159.40 159.98 128.16 118.56 114.87 117.39 110.68 27.55%
EPS 3.08 3.68 2.77 2.81 3.02 2.68 0.74 158.97%
DPS 0.82 0.00 1.63 0.01 0.02 0.01 0.01 1792.52%
NAPS 0.1884 0.2302 0.2201 0.2175 0.2151 0.2099 0.2053 -5.57%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.915 2.29 1.43 1.16 0.795 0.76 0.865 -
P/RPS 0.24 0.36 0.28 0.24 0.17 0.16 0.20 12.93%
P/EPS 12.16 15.56 12.90 10.31 6.58 7.09 29.32 -44.41%
EY 8.22 6.43 7.75 9.70 15.19 14.11 3.41 79.87%
DY 2.19 0.00 4.55 0.05 0.08 0.05 0.03 1651.26%
P/NAPS 1.99 2.49 1.63 1.33 0.92 0.90 1.05 53.20%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 15/08/17 04/05/17 23/02/17 14/11/16 22/08/16 30/05/16 26/02/16 -
Price 0.785 2.15 1.76 1.30 0.82 0.77 0.80 -
P/RPS 0.20 0.34 0.34 0.27 0.18 0.16 0.18 7.28%
P/EPS 10.43 14.61 15.88 11.55 6.79 7.18 27.12 -47.14%
EY 9.59 6.85 6.30 8.66 14.73 13.92 3.69 89.13%
DY 2.55 0.00 3.69 0.04 0.07 0.05 0.04 1499.87%
P/NAPS 1.71 2.34 2.00 1.49 0.95 0.92 0.98 44.98%

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