[SAMCHEM] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
10-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 75.3%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 542,093 262,828 937,600 676,176 433,562 217,566 697,178 -15.48%
PBT 19,353 12,062 35,928 24,796 14,551 9,076 27,999 -21.87%
Tax -5,179 -3,096 -9,798 -7,112 -4,067 -2,583 -9,045 -31.11%
NP 14,174 8,966 26,130 17,684 10,484 6,493 18,954 -17.65%
-
NP to SH 12,628 8,114 22,290 14,697 8,384 5,010 15,077 -11.17%
-
Tax Rate 26.76% 25.67% 27.27% 28.68% 27.95% 28.46% 32.30% -
Total Cost 527,919 253,862 911,470 658,492 423,078 211,073 678,224 -15.42%
-
Net Worth 141,439 138,719 109,179 106,951 102,495 125,249 119,721 11.78%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 5,440 2,720 6,684 4,456 2,228 - 8,843 -27.73%
Div Payout % 43.08% 33.52% 29.99% 30.32% 26.58% - 58.65% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 141,439 138,719 109,179 106,951 102,495 125,249 119,721 11.78%
NOSH 272,000 272,000 272,000 272,000 272,000 136,141 136,047 58.90%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.61% 3.41% 2.79% 2.62% 2.42% 2.98% 2.72% -
ROE 8.93% 5.85% 20.42% 13.74% 8.18% 4.00% 12.59% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 199.30 96.63 420.80 303.47 194.58 159.81 512.45 -46.81%
EPS 4.64 2.98 10.00 6.60 3.76 3.68 11.09 -44.14%
DPS 2.00 1.00 3.00 2.00 1.00 0.00 6.50 -54.52%
NAPS 0.52 0.51 0.49 0.48 0.46 0.92 0.88 -29.65%
Adjusted Per Share Value based on latest NOSH - 272,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 99.65 48.31 172.35 124.30 79.70 39.99 128.16 -15.48%
EPS 2.32 1.49 4.10 2.70 1.54 0.92 2.77 -11.17%
DPS 1.00 0.50 1.23 0.82 0.41 0.00 1.63 -27.86%
NAPS 0.26 0.255 0.2007 0.1966 0.1884 0.2302 0.2201 11.78%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.98 1.02 1.03 0.955 0.915 2.29 1.43 -
P/RPS 0.49 1.06 0.24 0.31 0.47 1.43 0.28 45.36%
P/EPS 21.11 34.19 10.30 14.48 24.32 62.23 12.90 38.99%
EY 4.74 2.92 9.71 6.91 4.11 1.61 7.75 -28.01%
DY 2.04 0.98 2.91 2.09 1.09 0.00 4.55 -41.50%
P/NAPS 1.88 2.00 2.10 1.99 1.99 2.49 1.63 10.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 10/08/18 17/05/18 23/02/18 10/11/17 15/08/17 04/05/17 23/02/17 -
Price 1.02 1.03 1.19 0.985 0.785 2.15 1.76 -
P/RPS 0.51 1.07 0.28 0.32 0.40 1.35 0.34 31.13%
P/EPS 21.97 34.53 11.90 14.93 20.86 58.42 15.88 24.23%
EY 4.55 2.90 8.41 6.70 4.79 1.71 6.30 -19.55%
DY 1.96 0.97 2.52 2.03 1.27 0.00 3.69 -34.48%
P/NAPS 1.96 2.02 2.43 2.05 1.71 2.34 2.00 -1.34%

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