[SAMCHEM] QoQ Quarter Result on 31-Dec-2016 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 10.3%
YoY- 195.82%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 242,615 215,995 217,566 213,463 171,262 152,809 159,644 32.14%
PBT 10,245 5,474 9,076 8,409 6,321 7,357 5,911 44.24%
Tax -3,045 -1,483 -2,583 -3,607 -2,093 -1,625 -1,719 46.34%
NP 7,200 3,991 6,493 4,802 4,228 5,732 4,192 43.37%
-
NP to SH 6,313 3,374 5,010 3,598 3,262 4,575 3,643 44.22%
-
Tax Rate 29.72% 27.09% 28.46% 42.89% 33.11% 22.09% 29.08% -
Total Cost 235,415 212,004 211,073 208,661 167,034 147,077 155,452 31.84%
-
Net Worth 106,951 102,495 125,249 119,839 118,247 117,098 114,183 -4.26%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 2,228 2,228 - 2,723 13 13 13 2975.78%
Div Payout % 35.29% 66.04% - 75.70% 0.42% 0.30% 0.37% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 106,951 102,495 125,249 119,839 118,247 117,098 114,183 -4.26%
NOSH 272,000 272,000 136,141 136,181 135,916 136,160 135,932 58.72%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.97% 1.85% 2.98% 2.25% 2.47% 3.75% 2.63% -
ROE 5.90% 3.29% 4.00% 3.00% 2.76% 3.91% 3.19% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 108.89 96.94 159.81 156.75 126.01 112.23 117.44 -4.91%
EPS 2.83 1.51 3.68 2.65 2.40 3.36 2.68 3.69%
DPS 1.00 1.00 0.00 2.00 0.01 0.01 0.01 2048.40%
NAPS 0.48 0.46 0.92 0.88 0.87 0.86 0.84 -31.11%
Adjusted Per Share Value based on latest NOSH - 136,181
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 44.60 39.70 39.99 39.24 31.48 28.09 29.35 32.14%
EPS 1.16 0.62 0.92 0.66 0.60 0.84 0.67 44.13%
DPS 0.41 0.41 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.1966 0.1884 0.2302 0.2203 0.2174 0.2153 0.2099 -4.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.955 0.915 2.29 1.43 1.16 0.795 0.76 -
P/RPS 0.88 0.94 1.43 0.91 0.92 0.71 0.65 22.35%
P/EPS 33.71 60.43 62.23 54.12 48.33 23.66 28.36 12.19%
EY 2.97 1.65 1.61 1.85 2.07 4.23 3.53 -10.86%
DY 1.05 1.09 0.00 1.40 0.01 0.01 0.01 2119.37%
P/NAPS 1.99 1.99 2.49 1.63 1.33 0.92 0.90 69.64%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 10/11/17 15/08/17 04/05/17 23/02/17 14/11/16 22/08/16 30/05/16 -
Price 0.985 0.785 2.15 1.76 1.30 0.82 0.77 -
P/RPS 0.90 0.81 1.35 1.12 1.03 0.73 0.66 22.94%
P/EPS 34.77 51.84 58.42 66.61 54.17 24.40 28.73 13.55%
EY 2.88 1.93 1.71 1.50 1.85 4.10 3.48 -11.84%
DY 1.02 1.27 0.00 1.14 0.01 0.01 0.01 2076.93%
P/NAPS 2.05 1.71 2.34 2.00 1.49 0.95 0.92 70.51%

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