[SAMCHEM] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 262.67%
YoY- 2.76%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 697,178 644,953 624,906 638,576 602,090 595,429 593,852 11.23%
PBT 27,999 26,120 26,536 23,644 11,231 15,896 21,408 19.49%
Tax -9,045 -7,249 -6,688 -6,876 -5,946 -4,581 -6,178 28.78%
NP 18,954 18,870 19,848 16,768 5,285 11,314 15,230 15.62%
-
NP to SH 15,077 15,306 16,436 14,572 4,018 10,364 13,126 9.63%
-
Tax Rate 32.30% 27.75% 25.20% 29.08% 52.94% 28.82% 28.86% -
Total Cost 678,224 626,082 605,058 621,808 596,805 584,114 578,622 11.11%
-
Net Worth 119,721 118,336 117,011 114,183 111,686 115,507 118,215 0.84%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 8,843 72 81 54 40 72 54 2847.32%
Div Payout % 58.65% 0.47% 0.50% 0.37% 1.02% 0.70% 0.41% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 119,721 118,336 117,011 114,183 111,686 115,507 118,215 0.84%
NOSH 136,047 136,018 136,059 135,932 136,203 135,891 135,879 0.08%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.72% 2.93% 3.18% 2.63% 0.88% 1.90% 2.56% -
ROE 12.59% 12.93% 14.05% 12.76% 3.60% 8.97% 11.10% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 512.45 474.16 459.29 469.77 442.05 438.16 437.04 11.14%
EPS 11.09 11.25 12.08 10.72 2.95 7.63 9.66 9.59%
DPS 6.50 0.05 0.06 0.04 0.03 0.05 0.04 2832.26%
NAPS 0.88 0.87 0.86 0.84 0.82 0.85 0.87 0.76%
Adjusted Per Share Value based on latest NOSH - 135,932
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 128.16 118.56 114.87 117.39 110.68 109.45 109.16 11.23%
EPS 2.77 2.81 3.02 2.68 0.74 1.91 2.41 9.67%
DPS 1.63 0.01 0.02 0.01 0.01 0.01 0.01 2838.24%
NAPS 0.2201 0.2175 0.2151 0.2099 0.2053 0.2123 0.2173 0.85%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.43 1.16 0.795 0.76 0.865 0.67 0.70 -
P/RPS 0.28 0.24 0.17 0.16 0.20 0.15 0.16 44.97%
P/EPS 12.90 10.31 6.58 7.09 29.32 8.78 7.25 46.58%
EY 7.75 9.70 15.19 14.11 3.41 11.38 13.80 -31.81%
DY 4.55 0.05 0.08 0.05 0.03 0.08 0.06 1668.24%
P/NAPS 1.63 1.33 0.92 0.90 1.05 0.79 0.80 60.37%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 14/11/16 22/08/16 30/05/16 26/02/16 26/11/15 20/08/15 -
Price 1.76 1.30 0.82 0.77 0.80 0.845 0.64 -
P/RPS 0.34 0.27 0.18 0.16 0.18 0.19 0.15 72.12%
P/EPS 15.88 11.55 6.79 7.18 27.12 11.08 6.63 78.54%
EY 6.30 8.66 14.73 13.92 3.69 9.03 15.09 -43.99%
DY 3.69 0.04 0.07 0.05 0.04 0.06 0.06 1438.73%
P/NAPS 2.00 1.49 0.95 0.92 0.98 0.99 0.74 93.44%

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