[SAMCHEM] QoQ 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
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 676,176 433,562 217,566 697,178 483,715 312,453 159,644 161.55%
PBT 24,796 14,551 9,076 27,999 19,590 13,268 5,911 159.87%
Tax -7,112 -4,067 -2,583 -9,045 -5,437 -3,344 -1,719 157.49%
NP 17,684 10,484 6,493 18,954 14,153 9,924 4,192 160.85%
-
NP to SH 14,697 8,384 5,010 15,077 11,480 8,218 3,643 153.20%
-
Tax Rate 28.68% 27.95% 28.46% 32.30% 27.75% 25.20% 29.08% -
Total Cost 658,492 423,078 211,073 678,224 469,562 302,529 155,452 161.57%
-
Net Worth 106,951 102,495 125,249 119,721 118,336 117,011 114,183 -4.26%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 4,456 2,228 - 8,843 54 40 13 4780.44%
Div Payout % 30.32% 26.58% - 58.65% 0.47% 0.50% 0.37% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 106,951 102,495 125,249 119,721 118,336 117,011 114,183 -4.26%
NOSH 272,000 272,000 136,141 136,047 136,018 136,059 135,932 58.72%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 2.62% 2.42% 2.98% 2.72% 2.93% 3.18% 2.63% -
ROE 13.74% 8.18% 4.00% 12.59% 9.70% 7.02% 3.19% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 303.47 194.58 159.81 512.45 355.62 229.64 117.44 88.19%
EPS 6.60 3.76 3.68 11.09 8.44 6.04 2.68 82.26%
DPS 2.00 1.00 0.00 6.50 0.04 0.03 0.01 3308.94%
NAPS 0.48 0.46 0.92 0.88 0.87 0.86 0.84 -31.11%
Adjusted Per Share Value based on latest NOSH - 136,181
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 124.30 79.70 39.99 128.16 88.92 57.44 29.35 161.53%
EPS 2.70 1.54 0.92 2.77 2.11 1.51 0.67 153.02%
DPS 0.82 0.41 0.00 1.63 0.01 0.01 0.00 -
NAPS 0.1966 0.1884 0.2302 0.2201 0.2175 0.2151 0.2099 -4.26%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.955 0.915 2.29 1.43 1.16 0.795 0.76 -
P/RPS 0.31 0.47 1.43 0.28 0.33 0.35 0.65 -38.93%
P/EPS 14.48 24.32 62.23 12.90 13.74 13.16 28.36 -36.09%
EY 6.91 4.11 1.61 7.75 7.28 7.60 3.53 56.41%
DY 2.09 1.09 0.00 4.55 0.03 0.04 0.01 3410.37%
P/NAPS 1.99 1.99 2.49 1.63 1.33 0.92 0.90 69.64%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 10/11/17 15/08/17 04/05/17 23/02/17 14/11/16 22/08/16 30/05/16 -
Price 0.985 0.785 2.15 1.76 1.30 0.82 0.77 -
P/RPS 0.32 0.40 1.35 0.34 0.37 0.36 0.66 -38.25%
P/EPS 14.93 20.86 58.42 15.88 15.40 13.58 28.73 -35.33%
EY 6.70 4.79 1.71 6.30 6.49 7.37 3.48 54.70%
DY 2.03 1.27 0.00 3.69 0.03 0.04 0.01 3342.92%
P/NAPS 2.05 1.71 2.34 2.00 1.49 0.95 0.92 70.51%

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