[SAMCHEM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -9.33%
YoY- 2.76%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 697,178 483,715 312,453 159,644 602,090 446,572 296,926 76.20%
PBT 27,999 19,590 13,268 5,911 11,231 11,922 10,704 89.29%
Tax -9,045 -5,437 -3,344 -1,719 -5,946 -3,436 -3,089 104.00%
NP 18,954 14,153 9,924 4,192 5,285 8,486 7,615 83.15%
-
NP to SH 15,077 11,480 8,218 3,643 4,018 7,773 6,563 73.66%
-
Tax Rate 32.30% 27.75% 25.20% 29.08% 52.94% 28.82% 28.86% -
Total Cost 678,224 469,562 302,529 155,452 596,805 438,086 289,311 76.01%
-
Net Worth 119,721 118,336 117,011 114,183 111,686 115,507 118,215 0.84%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 8,843 54 40 13 40 54 27 4568.76%
Div Payout % 58.65% 0.47% 0.50% 0.37% 1.02% 0.70% 0.41% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 119,721 118,336 117,011 114,183 111,686 115,507 118,215 0.84%
NOSH 136,047 136,018 136,059 135,932 136,203 135,891 135,879 0.08%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.72% 2.93% 3.18% 2.63% 0.88% 1.90% 2.56% -
ROE 12.59% 9.70% 7.02% 3.19% 3.60% 6.73% 5.55% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 512.45 355.62 229.64 117.44 442.05 328.62 218.52 76.05%
EPS 11.09 8.44 6.04 2.68 2.95 5.72 4.83 73.60%
DPS 6.50 0.04 0.03 0.01 0.03 0.04 0.02 4544.90%
NAPS 0.88 0.87 0.86 0.84 0.82 0.85 0.87 0.76%
Adjusted Per Share Value based on latest NOSH - 135,932
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 128.16 88.92 57.44 29.35 110.68 82.09 54.58 76.20%
EPS 2.77 2.11 1.51 0.67 0.74 1.43 1.21 73.26%
DPS 1.63 0.01 0.01 0.00 0.01 0.01 0.00 -
NAPS 0.2201 0.2175 0.2151 0.2099 0.2053 0.2123 0.2173 0.85%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.43 1.16 0.795 0.76 0.865 0.67 0.70 -
P/RPS 0.28 0.33 0.35 0.65 0.20 0.20 0.32 -8.48%
P/EPS 12.90 13.74 13.16 28.36 29.32 11.71 14.49 -7.42%
EY 7.75 7.28 7.60 3.53 3.41 8.54 6.90 8.01%
DY 4.55 0.03 0.04 0.01 0.03 0.06 0.03 2701.03%
P/NAPS 1.63 1.33 0.92 0.90 1.05 0.79 0.80 60.37%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 14/11/16 22/08/16 30/05/16 26/02/16 26/11/15 20/08/15 -
Price 1.76 1.30 0.82 0.77 0.80 0.845 0.64 -
P/RPS 0.34 0.37 0.36 0.66 0.18 0.26 0.29 11.13%
P/EPS 15.88 15.40 13.58 28.73 27.12 14.77 13.25 12.76%
EY 6.30 6.49 7.37 3.48 3.69 6.77 7.55 -11.31%
DY 3.69 0.03 0.04 0.01 0.04 0.05 0.03 2337.45%
P/NAPS 2.00 1.49 0.95 0.92 0.98 0.99 0.74 93.44%

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