[SAMCHEM] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 51.66%
YoY- 47.84%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 822,060 542,093 262,828 937,600 676,176 433,562 217,566 142.39%
PBT 25,848 19,353 12,062 35,928 24,796 14,551 9,076 100.79%
Tax -6,950 -5,179 -3,096 -9,798 -7,112 -4,067 -2,583 93.33%
NP 18,898 14,174 8,966 26,130 17,684 10,484 6,493 103.71%
-
NP to SH 16,846 12,628 8,114 22,290 14,697 8,384 5,010 124.27%
-
Tax Rate 26.89% 26.76% 25.67% 27.27% 28.68% 27.95% 28.46% -
Total Cost 803,162 527,919 253,862 911,470 658,492 423,078 211,073 143.53%
-
Net Worth 144,159 141,439 138,719 109,179 106,951 102,495 125,249 9.81%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,440 5,440 2,720 6,684 4,456 2,228 - -
Div Payout % 32.29% 43.08% 33.52% 29.99% 30.32% 26.58% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 144,159 141,439 138,719 109,179 106,951 102,495 125,249 9.81%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 136,141 58.56%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.30% 2.61% 3.41% 2.79% 2.62% 2.42% 2.98% -
ROE 11.69% 8.93% 5.85% 20.42% 13.74% 8.18% 4.00% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 302.23 199.30 96.63 420.80 303.47 194.58 159.81 52.86%
EPS 6.19 4.64 2.98 10.00 6.60 3.76 3.68 41.39%
DPS 2.00 2.00 1.00 3.00 2.00 1.00 0.00 -
NAPS 0.53 0.52 0.51 0.49 0.48 0.46 0.92 -30.74%
Adjusted Per Share Value based on latest NOSH - 272,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 151.11 99.65 48.31 172.35 124.30 79.70 39.99 142.40%
EPS 3.10 2.32 1.49 4.10 2.70 1.54 0.92 124.59%
DPS 1.00 1.00 0.50 1.23 0.82 0.41 0.00 -
NAPS 0.265 0.26 0.255 0.2007 0.1966 0.1884 0.2302 9.83%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.95 0.98 1.02 1.03 0.955 0.915 2.29 -
P/RPS 0.31 0.49 1.06 0.24 0.31 0.47 1.43 -63.87%
P/EPS 15.34 21.11 34.19 10.30 14.48 24.32 62.23 -60.65%
EY 6.52 4.74 2.92 9.71 6.91 4.11 1.61 153.85%
DY 2.11 2.04 0.98 2.91 2.09 1.09 0.00 -
P/NAPS 1.79 1.88 2.00 2.10 1.99 1.99 2.49 -19.73%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 09/11/18 10/08/18 17/05/18 23/02/18 10/11/17 15/08/17 04/05/17 -
Price 0.80 1.02 1.03 1.19 0.985 0.785 2.15 -
P/RPS 0.26 0.51 1.07 0.28 0.32 0.40 1.35 -66.61%
P/EPS 12.92 21.97 34.53 11.90 14.93 20.86 58.42 -63.39%
EY 7.74 4.55 2.90 8.41 6.70 4.79 1.71 173.37%
DY 2.50 1.96 0.97 2.52 2.03 1.27 0.00 -
P/NAPS 1.51 1.96 2.02 2.43 2.05 1.71 2.34 -25.30%

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