[SAMCHEM] QoQ Cumulative Quarter Result on 30-Jun-2016 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 125.58%
YoY- 25.22%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 217,566 697,178 483,715 312,453 159,644 602,090 446,572 -38.05%
PBT 9,076 27,999 19,590 13,268 5,911 11,231 11,922 -16.61%
Tax -2,583 -9,045 -5,437 -3,344 -1,719 -5,946 -3,436 -17.30%
NP 6,493 18,954 14,153 9,924 4,192 5,285 8,486 -16.33%
-
NP to SH 5,010 15,077 11,480 8,218 3,643 4,018 7,773 -25.36%
-
Tax Rate 28.46% 32.30% 27.75% 25.20% 29.08% 52.94% 28.82% -
Total Cost 211,073 678,224 469,562 302,529 155,452 596,805 438,086 -38.51%
-
Net Worth 125,249 119,721 118,336 117,011 114,183 111,686 115,507 5.54%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - 8,843 54 40 13 40 54 -
Div Payout % - 58.65% 0.47% 0.50% 0.37% 1.02% 0.70% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 125,249 119,721 118,336 117,011 114,183 111,686 115,507 5.54%
NOSH 136,141 136,047 136,018 136,059 135,932 136,203 135,891 0.12%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.98% 2.72% 2.93% 3.18% 2.63% 0.88% 1.90% -
ROE 4.00% 12.59% 9.70% 7.02% 3.19% 3.60% 6.73% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 159.81 512.45 355.62 229.64 117.44 442.05 328.62 -38.13%
EPS 3.68 11.09 8.44 6.04 2.68 2.95 5.72 -25.45%
DPS 0.00 6.50 0.04 0.03 0.01 0.03 0.04 -
NAPS 0.92 0.88 0.87 0.86 0.84 0.82 0.85 5.41%
Adjusted Per Share Value based on latest NOSH - 136,160
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 39.99 128.16 88.92 57.44 29.35 110.68 82.09 -38.06%
EPS 0.92 2.77 2.11 1.51 0.67 0.74 1.43 -25.45%
DPS 0.00 1.63 0.01 0.01 0.00 0.01 0.01 -
NAPS 0.2302 0.2201 0.2175 0.2151 0.2099 0.2053 0.2123 5.53%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.29 1.43 1.16 0.795 0.76 0.865 0.67 -
P/RPS 1.43 0.28 0.33 0.35 0.65 0.20 0.20 270.69%
P/EPS 62.23 12.90 13.74 13.16 28.36 29.32 11.71 204.21%
EY 1.61 7.75 7.28 7.60 3.53 3.41 8.54 -67.08%
DY 0.00 4.55 0.03 0.04 0.01 0.03 0.06 -
P/NAPS 2.49 1.63 1.33 0.92 0.90 1.05 0.79 114.82%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 04/05/17 23/02/17 14/11/16 22/08/16 30/05/16 26/02/16 26/11/15 -
Price 2.15 1.76 1.30 0.82 0.77 0.80 0.845 -
P/RPS 1.35 0.34 0.37 0.36 0.66 0.18 0.26 199.55%
P/EPS 58.42 15.88 15.40 13.58 28.73 27.12 14.77 149.89%
EY 1.71 6.30 6.49 7.37 3.48 3.69 6.77 -60.00%
DY 0.00 3.69 0.03 0.04 0.01 0.04 0.05 -
P/NAPS 2.34 2.00 1.49 0.95 0.92 0.98 0.99 77.34%

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