[SAMCHEM] QoQ TTM Result on 30-Jun-2017 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -8.15%
YoY- 165.56%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 982,862 937,600 889,026 817,673 755,100 697,178 637,147 33.54%
PBT 38,913 35,927 33,120 29,196 31,163 27,998 18,803 62.46%
Tax -10,311 -9,798 -10,755 -9,803 -9,908 -9,044 -7,850 19.95%
NP 28,602 26,129 22,365 19,393 21,255 18,954 10,953 89.74%
-
NP to SH 25,393 22,289 18,156 15,105 16,445 15,078 7,741 120.93%
-
Tax Rate 26.50% 27.27% 32.47% 33.58% 31.79% 32.30% 41.75% -
Total Cost 954,260 911,471 866,661 798,280 733,845 678,224 626,194 32.45%
-
Net Worth 138,719 109,179 106,951 102,495 0 119,839 118,247 11.24%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 9,404 6,684 7,179 4,965 8,166 8,843 8,160 9.93%
Div Payout % 37.04% 29.99% 39.55% 32.87% 49.66% 58.65% 105.42% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 138,719 109,179 106,951 102,495 0 119,839 118,247 11.24%
NOSH 272,000 272,000 272,000 272,000 136,141 136,181 135,916 58.87%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 2.91% 2.79% 2.52% 2.37% 2.81% 2.72% 1.72% -
ROE 18.31% 20.41% 16.98% 14.74% 0.00% 12.58% 6.55% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 361.35 420.80 399.00 366.97 554.64 511.95 468.78 -15.94%
EPS 9.34 10.00 8.15 6.78 12.08 11.07 5.70 39.03%
DPS 3.46 3.00 3.22 2.23 6.00 6.50 6.00 -30.74%
NAPS 0.51 0.49 0.48 0.46 0.00 0.88 0.87 -29.97%
Adjusted Per Share Value based on latest NOSH - 272,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 180.67 172.35 163.42 150.31 138.81 128.16 117.12 33.54%
EPS 4.67 4.10 3.34 2.78 3.02 2.77 1.42 121.30%
DPS 1.73 1.23 1.32 0.91 1.50 1.63 1.50 9.98%
NAPS 0.255 0.2007 0.1966 0.1884 0.00 0.2203 0.2174 11.23%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.02 1.03 0.955 0.915 2.29 1.43 1.16 -
P/RPS 0.28 0.24 0.24 0.25 0.41 0.28 0.25 7.85%
P/EPS 10.93 10.30 11.72 13.50 18.96 12.92 20.37 -33.99%
EY 9.15 9.71 8.53 7.41 5.27 7.74 4.91 51.49%
DY 3.39 2.91 3.37 2.44 2.62 4.55 5.17 -24.54%
P/NAPS 2.00 2.10 1.99 1.99 0.00 1.63 1.33 31.28%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 23/02/18 10/11/17 15/08/17 04/05/17 23/02/17 14/11/16 -
Price 1.03 1.19 0.985 0.785 2.15 1.76 1.30 -
P/RPS 0.29 0.28 0.25 0.21 0.39 0.34 0.28 2.36%
P/EPS 11.03 11.90 12.09 11.58 17.80 15.90 22.83 -38.45%
EY 9.06 8.41 8.27 8.64 5.62 6.29 4.38 62.41%
DY 3.36 2.52 3.27 2.84 2.79 3.69 4.62 -19.14%
P/NAPS 2.02 2.43 2.05 1.71 0.00 2.00 1.49 22.51%

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