[SAMCHEM] QoQ TTM 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- 9.07%
YoY- 297.99%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 937,600 889,026 817,673 755,100 697,178 637,147 615,531 32.28%
PBT 35,927 33,120 29,196 31,163 27,998 18,803 13,700 89.83%
Tax -9,798 -10,755 -9,803 -9,908 -9,044 -7,850 -6,104 36.97%
NP 26,129 22,365 19,393 21,255 18,954 10,953 7,596 127.36%
-
NP to SH 22,289 18,156 15,105 16,445 15,078 7,741 5,688 147.93%
-
Tax Rate 27.27% 32.47% 33.58% 31.79% 32.30% 41.75% 44.55% -
Total Cost 911,471 866,661 798,280 733,845 678,224 626,194 607,935 30.89%
-
Net Worth 109,179 106,951 102,495 0 119,839 118,247 117,098 -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 6,684 7,179 4,965 8,166 8,843 8,160 6,122 6.01%
Div Payout % 29.99% 39.55% 32.87% 49.66% 58.65% 105.42% 107.63% -
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 0 119,839 118,247 117,098 -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 2.79% 2.52% 2.37% 2.81% 2.72% 1.72% 1.23% -
ROE 20.41% 16.98% 14.74% 0.00% 12.58% 6.55% 4.86% -
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 420.80 399.00 366.97 554.64 511.95 468.78 452.06 -4.65%
EPS 10.00 8.15 6.78 12.08 11.07 5.70 4.18 78.59%
DPS 3.00 3.22 2.23 6.00 6.50 6.00 4.50 -23.62%
NAPS 0.49 0.48 0.46 0.00 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 172.35 163.42 150.31 138.81 128.16 117.12 113.15 32.28%
EPS 4.10 3.34 2.78 3.02 2.77 1.42 1.05 147.35%
DPS 1.23 1.32 0.91 1.50 1.63 1.50 1.13 5.79%
NAPS 0.2007 0.1966 0.1884 0.00 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 0.24 0.24 0.25 0.41 0.28 0.25 0.18 21.07%
P/EPS 10.30 11.72 13.50 18.96 12.92 20.37 19.03 -33.51%
EY 9.71 8.53 7.41 5.27 7.74 4.91 5.25 50.50%
DY 2.91 3.37 2.44 2.62 4.55 5.17 5.66 -35.74%
P/NAPS 2.10 1.99 1.99 0.00 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 0.28 0.25 0.21 0.39 0.34 0.28 0.18 34.14%
P/EPS 11.90 12.09 11.58 17.80 15.90 22.83 19.63 -28.30%
EY 8.41 8.27 8.64 5.62 6.29 4.38 5.09 39.63%
DY 2.52 3.27 2.84 2.79 3.69 4.62 5.49 -40.41%
P/NAPS 2.43 2.05 1.71 0.00 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