[SAMCHEM] YoY 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
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,057,341 1,095,216 937,600 697,178 600,005 632,350 542,983 11.74%
PBT 36,160 32,094 35,927 27,998 11,136 11,990 13,788 17.42%
Tax -10,180 -8,531 -9,798 -9,044 -5,849 -4,258 -4,394 15.02%
NP 25,980 23,563 26,129 18,954 5,287 7,732 9,394 18.46%
-
NP to SH 23,807 21,358 22,289 15,078 4,034 6,197 8,740 18.16%
-
Tax Rate 28.15% 26.58% 27.27% 32.30% 52.52% 35.51% 31.87% -
Total Cost 1,031,361 1,071,653 911,471 678,224 594,718 624,618 533,589 11.60%
-
Net Worth 155,039 144,159 109,179 119,839 111,561 110,904 107,200 6.33%
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 2,067 - 3,427 21.22%
Div Payout % 45.70% 38.21% 29.99% 58.65% 51.26% - 39.22% -
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 155,039 144,159 109,179 119,839 111,561 110,904 107,200 6.33%
NOSH 272,000 272,000 272,000 136,181 136,050 135,249 134,000 12.51%
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% 1.22% 1.73% -
ROE 15.36% 14.82% 20.41% 12.58% 3.62% 5.59% 8.15% -
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 388.73 402.65 420.80 511.95 441.02 467.54 405.21 -0.68%
EPS 8.75 7.85 10.00 11.07 2.97 4.58 6.52 5.02%
DPS 4.00 3.00 3.00 6.50 1.52 0.00 2.52 8.00%
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 194.36 201.33 172.35 128.16 110.30 116.24 99.81 11.74%
EPS 4.38 3.93 4.10 2.77 0.74 1.14 1.61 18.14%
DPS 2.00 1.50 1.23 1.63 0.38 0.00 0.63 21.22%
NAPS 0.285 0.265 0.2007 0.2203 0.2051 0.2039 0.1971 6.33%
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 12.92 29.17 14.19 9.89 -4.29%
EY 13.16 11.72 9.71 7.74 3.43 7.05 10.11 4.49%
DY 6.02 4.48 2.91 4.55 1.76 0.00 3.91 7.45%
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 0.15 2.10%
P/EPS 7.37 7.70 11.90 15.90 26.98 14.84 9.58 -4.27%
EY 13.57 12.98 8.41 6.29 3.71 6.74 10.44 4.46%
DY 6.20 4.96 2.52 3.69 1.90 0.00 4.03 7.44%
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