[SAMCHEM] QoQ Cumulative Quarter Result on 31-Dec-2015 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -48.31%
YoY- -35.75%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 483,715 312,453 159,644 602,090 446,572 296,926 155,887 112.30%
PBT 19,590 13,268 5,911 11,231 11,922 10,704 5,511 132.38%
Tax -5,437 -3,344 -1,719 -5,946 -3,436 -3,089 -1,445 141.33%
NP 14,153 9,924 4,192 5,285 8,486 7,615 4,066 129.15%
-
NP to SH 11,480 8,218 3,643 4,018 7,773 6,563 3,545 118.41%
-
Tax Rate 27.75% 25.20% 29.08% 52.94% 28.82% 28.86% 26.22% -
Total Cost 469,562 302,529 155,452 596,805 438,086 289,311 151,821 111.84%
-
Net Worth 118,336 117,011 114,183 111,686 115,507 118,215 115,450 1.65%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 54 40 13 40 54 27 - -
Div Payout % 0.47% 0.50% 0.37% 1.02% 0.70% 0.41% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 118,336 117,011 114,183 111,686 115,507 118,215 115,450 1.65%
NOSH 136,018 136,059 135,932 136,203 135,891 135,879 135,823 0.09%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 2.93% 3.18% 2.63% 0.88% 1.90% 2.56% 2.61% -
ROE 9.70% 7.02% 3.19% 3.60% 6.73% 5.55% 3.07% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 355.62 229.64 117.44 442.05 328.62 218.52 114.77 112.10%
EPS 8.44 6.04 2.68 2.95 5.72 4.83 2.61 118.20%
DPS 0.04 0.03 0.01 0.03 0.04 0.02 0.00 -
NAPS 0.87 0.86 0.84 0.82 0.85 0.87 0.85 1.55%
Adjusted Per Share Value based on latest NOSH - 136,050
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 88.92 57.44 29.35 110.68 82.09 54.58 28.66 112.28%
EPS 2.11 1.51 0.67 0.74 1.43 1.21 0.65 118.76%
DPS 0.01 0.01 0.00 0.01 0.01 0.00 0.00 -
NAPS 0.2175 0.2151 0.2099 0.2053 0.2123 0.2173 0.2122 1.65%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.16 0.795 0.76 0.865 0.67 0.70 0.65 -
P/RPS 0.33 0.35 0.65 0.20 0.20 0.32 0.57 -30.46%
P/EPS 13.74 13.16 28.36 29.32 11.71 14.49 24.90 -32.65%
EY 7.28 7.60 3.53 3.41 8.54 6.90 4.02 48.41%
DY 0.03 0.04 0.01 0.03 0.06 0.03 0.00 -
P/NAPS 1.33 0.92 0.90 1.05 0.79 0.80 0.76 45.07%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 14/11/16 22/08/16 30/05/16 26/02/16 26/11/15 20/08/15 21/05/15 -
Price 1.30 0.82 0.77 0.80 0.845 0.64 0.67 -
P/RPS 0.37 0.36 0.66 0.18 0.26 0.29 0.58 -25.83%
P/EPS 15.40 13.58 28.73 27.12 14.77 13.25 25.67 -28.80%
EY 6.49 7.37 3.48 3.69 6.77 7.55 3.90 40.29%
DY 0.03 0.04 0.01 0.04 0.05 0.03 0.00 -
P/NAPS 1.49 0.95 0.92 0.98 0.99 0.74 0.79 52.47%

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