[SAMCHEM] YoY Cumulative Quarter 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- 31.33%
YoY- 275.24%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,057,342 1,095,215 937,600 697,178 602,090 632,350 543,021 11.74%
PBT 36,161 32,095 35,928 27,999 11,231 11,989 13,789 17.42%
Tax -10,180 -8,531 -9,798 -9,045 -5,946 -4,201 -4,395 15.01%
NP 25,981 23,564 26,130 18,954 5,285 7,788 9,394 18.46%
-
NP to SH 23,808 21,359 22,290 15,077 4,018 6,254 8,740 18.16%
-
Tax Rate 28.15% 26.58% 27.27% 32.30% 52.94% 35.04% 31.87% -
Total Cost 1,031,361 1,071,651 911,470 678,224 596,805 624,562 533,627 11.60%
-
Net Worth 155,039 144,159 109,179 119,721 111,686 111,484 108,737 6.08%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 10,880 8,160 6,684 8,843 40 27 27 171.65%
Div Payout % 45.70% 38.20% 29.99% 58.65% 1.02% 0.43% 0.31% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 155,039 144,159 109,179 119,721 111,686 111,484 108,737 6.08%
NOSH 272,000 272,000 272,000 136,047 136,203 135,956 135,922 12.25%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.46% 2.15% 2.79% 2.72% 0.88% 1.23% 1.73% -
ROE 15.36% 14.82% 20.42% 12.59% 3.60% 5.61% 8.04% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 388.73 402.65 420.80 512.45 442.05 465.11 399.51 -0.45%
EPS 8.75 7.85 10.00 11.09 2.95 4.60 6.43 5.26%
DPS 4.00 3.00 3.00 6.50 0.03 0.02 0.02 141.72%
NAPS 0.57 0.53 0.49 0.88 0.82 0.82 0.80 -5.49%
Adjusted Per Share Value based on latest NOSH - 136,181
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 194.36 201.33 172.35 128.16 110.68 116.24 99.82 11.74%
EPS 4.38 3.93 4.10 2.77 0.74 1.15 1.61 18.14%
DPS 2.00 1.50 1.23 1.63 0.01 0.00 0.00 -
NAPS 0.285 0.265 0.2007 0.2201 0.2053 0.2049 0.1999 6.08%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.665 0.67 1.03 1.43 0.865 0.65 0.645 -
P/RPS 0.17 0.17 0.24 0.28 0.20 0.14 0.16 1.01%
P/EPS 7.60 8.53 10.30 12.90 29.32 14.13 10.03 -4.51%
EY 13.16 11.72 9.71 7.75 3.41 7.08 9.97 4.73%
DY 6.02 4.48 2.91 4.55 0.03 0.03 0.03 141.86%
P/NAPS 1.17 1.26 2.10 1.63 1.05 0.79 0.81 6.31%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 19/03/19 23/02/18 23/02/17 26/02/16 27/02/15 27/02/14 -
Price 0.645 0.605 1.19 1.76 0.80 0.68 0.625 -
P/RPS 0.17 0.15 0.28 0.34 0.18 0.15 0.16 1.01%
P/EPS 7.37 7.70 11.90 15.88 27.12 14.78 9.72 -4.50%
EY 13.57 12.98 8.41 6.30 3.69 6.76 10.29 4.71%
DY 6.20 4.96 2.52 3.69 0.04 0.03 0.03 143.05%
P/NAPS 1.13 1.14 2.43 2.00 0.98 0.83 0.78 6.36%

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