[SAMCHEM] QoQ Annualized Quarter Result on 31-Dec-2016 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -1.5%
YoY- 275.24%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 901,568 867,124 870,264 697,178 644,953 624,906 638,576 25.82%
PBT 33,061 29,102 36,304 27,999 26,120 26,536 23,644 25.01%
Tax -9,482 -8,134 -10,332 -9,045 -7,249 -6,688 -6,876 23.86%
NP 23,578 20,968 25,972 18,954 18,870 19,848 16,768 25.48%
-
NP to SH 19,596 16,768 20,040 15,077 15,306 16,436 14,572 21.81%
-
Tax Rate 28.68% 27.95% 28.46% 32.30% 27.75% 25.20% 29.08% -
Total Cost 877,989 846,156 844,292 678,224 626,082 605,058 621,808 25.83%
-
Net Worth 106,951 102,495 125,249 119,721 118,336 117,011 114,183 -4.26%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 5,941 4,456 - 8,843 72 81 54 2189.47%
Div Payout % 30.32% 26.58% - 58.65% 0.47% 0.50% 0.37% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 106,951 102,495 125,249 119,721 118,336 117,011 114,183 -4.26%
NOSH 272,000 272,000 136,141 136,047 136,018 136,059 135,932 58.72%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.62% 2.42% 2.98% 2.72% 2.93% 3.18% 2.63% -
ROE 18.32% 16.36% 16.00% 12.59% 12.93% 14.05% 12.76% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 404.62 389.17 639.24 512.45 474.16 459.29 469.77 -9.46%
EPS 8.80 7.52 14.72 11.09 11.25 12.08 10.72 -12.31%
DPS 2.67 2.00 0.00 6.50 0.05 0.06 0.04 1541.31%
NAPS 0.48 0.46 0.92 0.88 0.87 0.86 0.84 -31.11%
Adjusted Per Share Value based on latest NOSH - 136,181
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 165.73 159.40 159.98 128.16 118.56 114.87 117.39 25.82%
EPS 3.60 3.08 3.68 2.77 2.81 3.02 2.68 21.72%
DPS 1.09 0.82 0.00 1.63 0.01 0.02 0.01 2175.33%
NAPS 0.1966 0.1884 0.2302 0.2201 0.2175 0.2151 0.2099 -4.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.955 0.915 2.29 1.43 1.16 0.795 0.76 -
P/RPS 0.24 0.24 0.36 0.28 0.24 0.17 0.16 31.00%
P/EPS 10.86 12.16 15.56 12.90 10.31 6.58 7.09 32.84%
EY 9.21 8.22 6.43 7.75 9.70 15.19 14.11 -24.73%
DY 2.79 2.19 0.00 4.55 0.05 0.08 0.05 1356.66%
P/NAPS 1.99 1.99 2.49 1.63 1.33 0.92 0.90 69.64%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 10/11/17 15/08/17 04/05/17 23/02/17 14/11/16 22/08/16 30/05/16 -
Price 0.985 0.785 2.15 1.76 1.30 0.82 0.77 -
P/RPS 0.24 0.20 0.34 0.34 0.27 0.18 0.16 31.00%
P/EPS 11.20 10.43 14.61 15.88 11.55 6.79 7.18 34.46%
EY 8.93 9.59 6.85 6.30 8.66 14.73 13.92 -25.59%
DY 2.71 2.55 0.00 3.69 0.04 0.07 0.05 1328.71%
P/NAPS 2.05 1.71 2.34 2.00 1.49 0.95 0.92 70.51%

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