[SAMCHEM] QoQ TTM 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- 94.78%
YoY- 273.77%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 889,026 817,673 755,100 697,178 637,147 615,531 603,762 29.39%
PBT 33,120 29,196 31,163 27,998 18,803 13,700 11,536 101.87%
Tax -10,755 -9,803 -9,908 -9,044 -7,850 -6,104 -6,123 45.52%
NP 22,365 19,393 21,255 18,954 10,953 7,596 5,413 157.26%
-
NP to SH 18,156 15,105 16,445 15,078 7,741 5,688 4,132 168.02%
-
Tax Rate 32.47% 33.58% 31.79% 32.30% 41.75% 44.55% 53.08% -
Total Cost 866,661 798,280 733,845 678,224 626,194 607,935 598,349 27.98%
-
Net Worth 106,951 102,495 0 119,839 118,247 117,098 114,183 -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 7,179 4,965 8,166 8,843 8,160 6,122 4,106 45.08%
Div Payout % 39.55% 32.87% 49.66% 58.65% 105.42% 107.63% 99.39% -
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 0 119,839 118,247 117,098 114,183 -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 2.52% 2.37% 2.81% 2.72% 1.72% 1.23% 0.90% -
ROE 16.98% 14.74% 0.00% 12.58% 6.55% 4.86% 3.62% -
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 399.00 366.97 554.64 511.95 468.78 452.06 444.16 -6.89%
EPS 8.15 6.78 12.08 11.07 5.70 4.18 3.04 92.86%
DPS 3.22 2.23 6.00 6.50 6.00 4.50 3.02 4.36%
NAPS 0.48 0.46 0.00 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 163.42 150.31 138.81 128.16 117.12 113.15 110.99 29.39%
EPS 3.34 2.78 3.02 2.77 1.42 1.05 0.76 168.05%
DPS 1.32 0.91 1.50 1.63 1.50 1.13 0.75 45.72%
NAPS 0.1966 0.1884 0.00 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 0.24 0.25 0.41 0.28 0.25 0.18 0.17 25.82%
P/EPS 11.72 13.50 18.96 12.92 20.37 19.03 25.00 -39.62%
EY 8.53 7.41 5.27 7.74 4.91 5.25 4.00 65.59%
DY 3.37 2.44 2.62 4.55 5.17 5.66 3.97 -10.33%
P/NAPS 1.99 1.99 0.00 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 0.25 0.21 0.39 0.34 0.28 0.18 0.17 29.28%
P/EPS 12.09 11.58 17.80 15.90 22.83 19.63 25.33 -38.89%
EY 8.27 8.64 5.62 6.29 4.38 5.09 3.95 63.58%
DY 3.27 2.84 2.79 3.69 4.62 5.49 3.92 -11.37%
P/NAPS 2.05 1.71 0.00 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