[SAMCHEM] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 67.35%
YoY- 2.02%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 262,828 937,600 676,176 433,562 217,566 697,178 483,715 -33.43%
PBT 12,062 35,928 24,796 14,551 9,076 27,999 19,590 -27.64%
Tax -3,096 -9,798 -7,112 -4,067 -2,583 -9,045 -5,437 -31.32%
NP 8,966 26,130 17,684 10,484 6,493 18,954 14,153 -26.25%
-
NP to SH 8,114 22,290 14,697 8,384 5,010 15,077 11,480 -20.67%
-
Tax Rate 25.67% 27.27% 28.68% 27.95% 28.46% 32.30% 27.75% -
Total Cost 253,862 911,470 658,492 423,078 211,073 678,224 469,562 -33.66%
-
Net Worth 138,719 109,179 106,951 102,495 125,249 119,721 118,336 11.18%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 2,720 6,684 4,456 2,228 - 8,843 54 1267.16%
Div Payout % 33.52% 29.99% 30.32% 26.58% - 58.65% 0.47% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 138,719 109,179 106,951 102,495 125,249 119,721 118,336 11.18%
NOSH 272,000 272,000 272,000 272,000 136,141 136,047 136,018 58.79%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 3.41% 2.79% 2.62% 2.42% 2.98% 2.72% 2.93% -
ROE 5.85% 20.42% 13.74% 8.18% 4.00% 12.59% 9.70% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 96.63 420.80 303.47 194.58 159.81 512.45 355.62 -58.08%
EPS 2.98 10.00 6.60 3.76 3.68 11.09 8.44 -50.07%
DPS 1.00 3.00 2.00 1.00 0.00 6.50 0.04 756.66%
NAPS 0.51 0.49 0.48 0.46 0.92 0.88 0.87 -29.97%
Adjusted Per Share Value based on latest NOSH - 272,000
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 48.31 172.35 124.30 79.70 39.99 128.16 88.92 -33.44%
EPS 1.49 4.10 2.70 1.54 0.92 2.77 2.11 -20.71%
DPS 0.50 1.23 0.82 0.41 0.00 1.63 0.01 1260.44%
NAPS 0.255 0.2007 0.1966 0.1884 0.2302 0.2201 0.2175 11.19%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.02 1.03 0.955 0.915 2.29 1.43 1.16 -
P/RPS 1.06 0.24 0.31 0.47 1.43 0.28 0.33 117.85%
P/EPS 34.19 10.30 14.48 24.32 62.23 12.90 13.74 83.73%
EY 2.92 9.71 6.91 4.11 1.61 7.75 7.28 -45.64%
DY 0.98 2.91 2.09 1.09 0.00 4.55 0.03 924.06%
P/NAPS 2.00 2.10 1.99 1.99 2.49 1.63 1.33 31.28%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 23/02/18 10/11/17 15/08/17 04/05/17 23/02/17 14/11/16 -
Price 1.03 1.19 0.985 0.785 2.15 1.76 1.30 -
P/RPS 1.07 0.28 0.32 0.40 1.35 0.34 0.37 103.11%
P/EPS 34.53 11.90 14.93 20.86 58.42 15.88 15.40 71.39%
EY 2.90 8.41 6.70 4.79 1.71 6.30 6.49 -41.58%
DY 0.97 2.52 2.03 1.27 0.00 3.69 0.03 917.07%
P/NAPS 2.02 2.43 2.05 1.71 2.34 2.00 1.49 22.51%

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