[SAMCHEM] YoY Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 262.67%
YoY- 2.76%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,038,516 1,051,312 870,264 638,576 623,548 614,752 500,880 12.91%
PBT 29,776 48,248 36,304 23,644 22,044 21,044 23,376 4.11%
Tax -7,700 -12,384 -10,332 -6,876 -5,780 -6,052 -6,104 3.94%
NP 22,076 35,864 25,972 16,768 16,264 14,992 17,272 4.17%
-
NP to SH 20,984 32,456 20,040 14,572 14,180 13,332 15,932 4.69%
-
Tax Rate 25.86% 25.67% 28.46% 29.08% 26.22% 28.76% 26.11% -
Total Cost 1,016,440 1,015,448 844,292 621,808 607,284 599,760 483,608 13.17%
-
Net Worth 146,880 138,719 125,249 114,183 115,450 111,553 107,391 5.35%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 10,880 10,880 - 54 - - - -
Div Payout % 51.85% 33.52% - 0.37% - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 146,880 138,719 125,249 114,183 115,450 111,553 107,391 5.35%
NOSH 272,000 272,000 136,141 135,932 135,823 136,040 135,938 12.24%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.13% 3.41% 2.98% 2.63% 2.61% 2.44% 3.45% -
ROE 14.29% 23.40% 16.00% 12.76% 12.28% 11.95% 14.84% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 381.81 386.51 639.24 469.77 459.09 451.89 368.46 0.59%
EPS 7.72 11.92 14.72 10.72 10.44 9.80 11.72 -6.71%
DPS 4.00 4.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 0.54 0.51 0.92 0.84 0.85 0.82 0.79 -6.14%
Adjusted Per Share Value based on latest NOSH - 135,932
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 190.90 193.26 159.98 117.39 114.62 113.01 92.07 12.91%
EPS 3.86 5.97 3.68 2.68 2.61 2.45 2.93 4.69%
DPS 2.00 2.00 0.00 0.01 0.00 0.00 0.00 -
NAPS 0.27 0.255 0.2302 0.2099 0.2122 0.2051 0.1974 5.35%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.595 1.02 2.29 0.76 0.65 0.685 0.625 -
P/RPS 0.16 0.26 0.36 0.16 0.14 0.15 0.17 -1.00%
P/EPS 7.71 8.55 15.56 7.09 6.23 6.99 5.33 6.34%
EY 12.97 11.70 6.43 14.11 16.06 14.31 18.75 -5.95%
DY 6.72 3.92 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 1.10 2.00 2.49 0.90 0.76 0.84 0.79 5.66%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/05/19 17/05/18 04/05/17 30/05/16 21/05/15 21/05/14 22/05/13 -
Price 0.58 1.03 2.15 0.77 0.67 0.78 0.69 -
P/RPS 0.15 0.27 0.34 0.16 0.15 0.17 0.19 -3.86%
P/EPS 7.52 8.63 14.61 7.18 6.42 7.96 5.89 4.15%
EY 13.30 11.58 6.85 13.92 15.58 12.56 16.99 -3.99%
DY 6.90 3.88 0.00 0.05 0.00 0.00 0.00 -
P/NAPS 1.07 2.02 2.34 0.92 0.79 0.95 0.87 3.50%

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