[SAMCHEM] QoQ Quarter Result on 31-Mar-2017 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
04-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 39.24%
YoY- 37.52%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 261,424 242,615 215,995 217,566 213,463 171,262 152,809 42.90%
PBT 11,132 10,245 5,474 9,076 8,409 6,321 7,357 31.70%
Tax -2,687 -3,045 -1,483 -2,583 -3,607 -2,093 -1,625 39.70%
NP 8,445 7,200 3,991 6,493 4,802 4,228 5,732 29.38%
-
NP to SH 7,592 6,313 3,374 5,010 3,598 3,262 4,575 40.03%
-
Tax Rate 24.14% 29.72% 27.09% 28.46% 42.89% 33.11% 22.09% -
Total Cost 252,979 235,415 212,004 211,073 208,661 167,034 147,077 43.41%
-
Net Worth 109,179 106,951 102,495 125,249 119,839 118,247 117,098 -4.54%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 2,228 2,228 2,228 - 2,723 13 13 2956.64%
Div Payout % 29.35% 35.29% 66.04% - 75.70% 0.42% 0.30% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 109,179 106,951 102,495 125,249 119,839 118,247 117,098 -4.54%
NOSH 272,000 272,000 272,000 136,141 136,181 135,916 136,160 58.41%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.23% 2.97% 1.85% 2.98% 2.25% 2.47% 3.75% -
ROE 6.95% 5.90% 3.29% 4.00% 3.00% 2.76% 3.91% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 117.33 108.89 96.94 159.81 156.75 126.01 112.23 2.99%
EPS 3.41 2.83 1.51 3.68 2.65 2.40 3.36 0.98%
DPS 1.00 1.00 1.00 0.00 2.00 0.01 0.01 2036.43%
NAPS 0.49 0.48 0.46 0.92 0.88 0.87 0.86 -31.20%
Adjusted Per Share Value based on latest NOSH - 136,141
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 48.06 44.60 39.70 39.99 39.24 31.48 28.09 42.91%
EPS 1.40 1.16 0.62 0.92 0.66 0.60 0.84 40.44%
DPS 0.41 0.41 0.41 0.00 0.50 0.00 0.00 -
NAPS 0.2007 0.1966 0.1884 0.2302 0.2203 0.2174 0.2153 -4.56%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.03 0.955 0.915 2.29 1.43 1.16 0.795 -
P/RPS 0.88 0.88 0.94 1.43 0.91 0.92 0.71 15.33%
P/EPS 30.23 33.71 60.43 62.23 54.12 48.33 23.66 17.69%
EY 3.31 2.97 1.65 1.61 1.85 2.07 4.23 -15.04%
DY 0.97 1.05 1.09 0.00 1.40 0.01 0.01 1993.60%
P/NAPS 2.10 1.99 1.99 2.49 1.63 1.33 0.92 73.10%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 10/11/17 15/08/17 04/05/17 23/02/17 14/11/16 22/08/16 -
Price 1.19 0.985 0.785 2.15 1.76 1.30 0.82 -
P/RPS 1.01 0.90 0.81 1.35 1.12 1.03 0.73 24.09%
P/EPS 34.93 34.77 51.84 58.42 66.61 54.17 24.40 26.93%
EY 2.86 2.88 1.93 1.71 1.50 1.85 4.10 -21.29%
DY 0.84 1.02 1.27 0.00 1.14 0.01 0.01 1802.60%
P/NAPS 2.43 2.05 1.71 2.34 2.00 1.49 0.95 86.71%

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