[SAMCHEM] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
04-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 32.92%
YoY- 37.52%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 937,600 901,568 867,124 870,264 697,178 644,953 624,906 30.96%
PBT 35,928 33,061 29,102 36,304 27,999 26,120 26,536 22.31%
Tax -9,798 -9,482 -8,134 -10,332 -9,045 -7,249 -6,688 28.90%
NP 26,130 23,578 20,968 25,972 18,954 18,870 19,848 20.05%
-
NP to SH 22,290 19,596 16,768 20,040 15,077 15,306 16,436 22.45%
-
Tax Rate 27.27% 28.68% 27.95% 28.46% 32.30% 27.75% 25.20% -
Total Cost 911,470 877,989 846,156 844,292 678,224 626,082 605,058 31.31%
-
Net Worth 109,179 106,951 102,495 125,249 119,721 118,336 117,011 -4.50%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,684 5,941 4,456 - 8,843 72 81 1780.22%
Div Payout % 29.99% 30.32% 26.58% - 58.65% 0.47% 0.50% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 109,179 106,951 102,495 125,249 119,721 118,336 117,011 -4.50%
NOSH 272,000 272,000 272,000 136,141 136,047 136,018 136,059 58.49%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.79% 2.62% 2.42% 2.98% 2.72% 2.93% 3.18% -
ROE 20.42% 18.32% 16.36% 16.00% 12.59% 12.93% 14.05% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 420.80 404.62 389.17 639.24 512.45 474.16 459.29 -5.65%
EPS 10.00 8.80 7.52 14.72 11.09 11.25 12.08 -11.80%
DPS 3.00 2.67 2.00 0.00 6.50 0.05 0.06 1247.57%
NAPS 0.49 0.48 0.46 0.92 0.88 0.87 0.86 -31.20%
Adjusted Per Share Value based on latest NOSH - 136,141
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 172.35 165.73 159.40 159.98 128.16 118.56 114.87 30.96%
EPS 4.10 3.60 3.08 3.68 2.77 2.81 3.02 22.53%
DPS 1.23 1.09 0.82 0.00 1.63 0.01 0.02 1446.41%
NAPS 0.2007 0.1966 0.1884 0.2302 0.2201 0.2175 0.2151 -4.50%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.03 0.955 0.915 2.29 1.43 1.16 0.795 -
P/RPS 0.24 0.24 0.24 0.36 0.28 0.24 0.17 25.76%
P/EPS 10.30 10.86 12.16 15.56 12.90 10.31 6.58 34.70%
EY 9.71 9.21 8.22 6.43 7.75 9.70 15.19 -25.73%
DY 2.91 2.79 2.19 0.00 4.55 0.05 0.08 990.66%
P/NAPS 2.10 1.99 1.99 2.49 1.63 1.33 0.92 73.10%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 10/11/17 15/08/17 04/05/17 23/02/17 14/11/16 22/08/16 -
Price 1.19 0.985 0.785 2.15 1.76 1.30 0.82 -
P/RPS 0.28 0.24 0.20 0.34 0.34 0.27 0.18 34.14%
P/EPS 11.90 11.20 10.43 14.61 15.88 11.55 6.79 45.21%
EY 8.41 8.93 9.59 6.85 6.30 8.66 14.73 -31.10%
DY 2.52 2.71 2.55 0.00 3.69 0.04 0.07 983.17%
P/NAPS 2.43 2.05 1.71 2.34 2.00 1.49 0.95 86.71%

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