[SAMCHEM] QoQ Cumulative 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- 39.69%
YoY- 47.69%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 433,562 217,566 697,178 483,715 312,453 159,644 602,090 -19.67%
PBT 14,551 9,076 27,999 19,590 13,268 5,911 11,231 18.86%
Tax -4,067 -2,583 -9,045 -5,437 -3,344 -1,719 -5,946 -22.38%
NP 10,484 6,493 18,954 14,153 9,924 4,192 5,285 57.94%
-
NP to SH 8,384 5,010 15,077 11,480 8,218 3,643 4,018 63.36%
-
Tax Rate 27.95% 28.46% 32.30% 27.75% 25.20% 29.08% 52.94% -
Total Cost 423,078 211,073 678,224 469,562 302,529 155,452 596,805 -20.51%
-
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 2,228 - 8,843 54 40 13 40 1362.06%
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 8.18% 4.00% 12.59% 9.70% 7.02% 3.19% 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 194.58 159.81 512.45 355.62 229.64 117.44 442.05 -42.16%
EPS 3.76 3.68 11.09 8.44 6.04 2.68 2.95 17.57%
DPS 1.00 0.00 6.50 0.04 0.03 0.01 0.03 937.95%
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 79.70 39.99 128.16 88.92 57.44 29.35 110.68 -19.67%
EPS 1.54 0.92 2.77 2.11 1.51 0.67 0.74 63.07%
DPS 0.41 0.00 1.63 0.01 0.01 0.00 0.01 1091.71%
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 0.47 1.43 0.28 0.33 0.35 0.65 0.20 76.84%
P/EPS 24.32 62.23 12.90 13.74 13.16 28.36 29.32 -11.72%
EY 4.11 1.61 7.75 7.28 7.60 3.53 3.41 13.26%
DY 1.09 0.00 4.55 0.03 0.04 0.01 0.03 999.39%
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 0.40 1.35 0.34 0.37 0.36 0.66 0.18 70.37%
P/EPS 20.86 58.42 15.88 15.40 13.58 28.73 27.12 -16.06%
EY 4.79 1.71 6.30 6.49 7.37 3.48 3.69 19.01%
DY 1.27 0.00 3.69 0.03 0.04 0.01 0.04 904.79%
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