[SAMCHEM] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
10-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 16.87%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,084,186 1,051,312 937,600 901,568 867,124 870,264 697,178 34.33%
PBT 38,706 48,248 35,928 33,061 29,102 36,304 27,999 24.16%
Tax -10,358 -12,384 -9,798 -9,482 -8,134 -10,332 -9,045 9.48%
NP 28,348 35,864 26,130 23,578 20,968 25,972 18,954 30.87%
-
NP to SH 25,256 32,456 22,290 19,596 16,768 20,040 15,077 41.18%
-
Tax Rate 26.76% 25.67% 27.27% 28.68% 27.95% 28.46% 32.30% -
Total Cost 1,055,838 1,015,448 911,470 877,989 846,156 844,292 678,224 34.43%
-
Net Worth 141,439 138,719 109,179 106,951 102,495 125,249 119,721 11.78%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 10,880 10,880 6,684 5,941 4,456 - 8,843 14.86%
Div Payout % 43.08% 33.52% 29.99% 30.32% 26.58% - 58.65% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 141,439 138,719 109,179 106,951 102,495 125,249 119,721 11.78%
NOSH 272,000 272,000 272,000 272,000 272,000 136,141 136,047 58.90%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.61% 3.41% 2.79% 2.62% 2.42% 2.98% 2.72% -
ROE 17.86% 23.40% 20.42% 18.32% 16.36% 16.00% 12.59% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 398.60 386.51 420.80 404.62 389.17 639.24 512.45 -15.46%
EPS 9.28 11.92 10.00 8.80 7.52 14.72 11.09 -11.22%
DPS 4.00 4.00 3.00 2.67 2.00 0.00 6.50 -27.71%
NAPS 0.52 0.51 0.49 0.48 0.46 0.92 0.88 -29.65%
Adjusted Per Share Value based on latest NOSH - 272,000
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 199.30 193.26 172.35 165.73 159.40 159.98 128.16 34.33%
EPS 4.64 5.97 4.10 3.60 3.08 3.68 2.77 41.17%
DPS 2.00 2.00 1.23 1.09 0.82 0.00 1.63 14.65%
NAPS 0.26 0.255 0.2007 0.1966 0.1884 0.2302 0.2201 11.78%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.98 1.02 1.03 0.955 0.915 2.29 1.43 -
P/RPS 0.25 0.26 0.24 0.24 0.24 0.36 0.28 -7.29%
P/EPS 10.55 8.55 10.30 10.86 12.16 15.56 12.90 -12.57%
EY 9.47 11.70 9.71 9.21 8.22 6.43 7.75 14.33%
DY 4.08 3.92 2.91 2.79 2.19 0.00 4.55 -7.02%
P/NAPS 1.88 2.00 2.10 1.99 1.99 2.49 1.63 10.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 10/08/18 17/05/18 23/02/18 10/11/17 15/08/17 04/05/17 23/02/17 -
Price 1.02 1.03 1.19 0.985 0.785 2.15 1.76 -
P/RPS 0.26 0.27 0.28 0.24 0.20 0.34 0.34 -16.41%
P/EPS 10.99 8.63 11.90 11.20 10.43 14.61 15.88 -21.81%
EY 9.10 11.58 8.41 8.93 9.59 6.85 6.30 27.86%
DY 3.92 3.88 2.52 2.71 2.55 0.00 3.69 4.12%
P/NAPS 1.96 2.02 2.43 2.05 1.71 2.34 2.00 -1.34%

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