[SAMCHEM] QoQ TTM Result on 30-Sep-2016 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
14-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 36.09%
YoY- 7.89%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 817,673 755,100 697,178 637,147 615,531 603,762 600,005 22.94%
PBT 29,196 31,163 27,998 18,803 13,700 11,536 11,136 90.24%
Tax -9,803 -9,908 -9,044 -7,850 -6,104 -6,123 -5,849 41.14%
NP 19,393 21,255 18,954 10,953 7,596 5,413 5,287 138.03%
-
NP to SH 15,105 16,445 15,078 7,741 5,688 4,132 4,034 141.32%
-
Tax Rate 33.58% 31.79% 32.30% 41.75% 44.55% 53.08% 52.52% -
Total Cost 798,280 733,845 678,224 626,194 607,935 598,349 594,718 21.70%
-
Net Worth 102,495 0 119,839 118,247 117,098 114,183 111,561 -5.49%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 4,965 8,166 8,843 8,160 6,122 4,106 2,067 79.45%
Div Payout % 32.87% 49.66% 58.65% 105.42% 107.63% 99.39% 51.26% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 102,495 0 119,839 118,247 117,098 114,183 111,561 -5.49%
NOSH 272,000 136,141 136,181 135,916 136,160 135,932 136,050 58.76%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 2.37% 2.81% 2.72% 1.72% 1.23% 0.90% 0.88% -
ROE 14.74% 0.00% 12.58% 6.55% 4.86% 3.62% 3.62% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 366.97 554.64 511.95 468.78 452.06 444.16 441.02 -11.54%
EPS 6.78 12.08 11.07 5.70 4.18 3.04 2.97 73.46%
DPS 2.23 6.00 6.50 6.00 4.50 3.02 1.52 29.14%
NAPS 0.46 0.00 0.88 0.87 0.86 0.84 0.82 -32.00%
Adjusted Per Share Value based on latest NOSH - 135,916
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 150.31 138.81 128.16 117.12 113.15 110.99 110.30 22.93%
EPS 2.78 3.02 2.77 1.42 1.05 0.76 0.74 141.85%
DPS 0.91 1.50 1.63 1.50 1.13 0.75 0.38 79.08%
NAPS 0.1884 0.00 0.2203 0.2174 0.2153 0.2099 0.2051 -5.50%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.915 2.29 1.43 1.16 0.795 0.76 0.865 -
P/RPS 0.25 0.41 0.28 0.25 0.18 0.17 0.20 16.05%
P/EPS 13.50 18.96 12.92 20.37 19.03 25.00 29.17 -40.19%
EY 7.41 5.27 7.74 4.91 5.25 4.00 3.43 67.19%
DY 2.44 2.62 4.55 5.17 5.66 3.97 1.76 24.35%
P/NAPS 1.99 0.00 1.63 1.33 0.92 0.90 1.05 53.20%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 15/08/17 04/05/17 23/02/17 14/11/16 22/08/16 30/05/16 26/02/16 -
Price 0.785 2.15 1.76 1.30 0.82 0.77 0.80 -
P/RPS 0.21 0.39 0.34 0.28 0.18 0.17 0.18 10.83%
P/EPS 11.58 17.80 15.90 22.83 19.63 25.33 26.98 -43.12%
EY 8.64 5.62 6.29 4.38 5.09 3.95 3.71 75.78%
DY 2.84 2.79 3.69 4.62 5.49 3.92 1.90 30.76%
P/NAPS 1.71 0.00 2.00 1.49 0.95 0.92 0.98 44.98%

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