[SAMCHEM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
04-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -66.77%
YoY- 37.52%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 937,600 676,176 433,562 217,566 697,178 483,715 312,453 107.62%
PBT 35,928 24,796 14,551 9,076 27,999 19,590 13,268 93.92%
Tax -9,798 -7,112 -4,067 -2,583 -9,045 -5,437 -3,344 104.36%
NP 26,130 17,684 10,484 6,493 18,954 14,153 9,924 90.34%
-
NP to SH 22,290 14,697 8,384 5,010 15,077 11,480 8,218 94.13%
-
Tax Rate 27.27% 28.68% 27.95% 28.46% 32.30% 27.75% 25.20% -
Total Cost 911,470 658,492 423,078 211,073 678,224 469,562 302,529 108.18%
-
Net Worth 109,179 106,951 102,495 125,249 119,721 118,336 117,011 -4.50%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 6,684 4,456 2,228 - 8,843 54 40 2905.62%
Div Payout % 29.99% 30.32% 26.58% - 58.65% 0.47% 0.50% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 109,179 106,951 102,495 125,249 119,721 118,336 117,011 -4.50%
NOSH 272,000 272,000 272,000 136,141 136,047 136,018 136,059 58.49%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.79% 2.62% 2.42% 2.98% 2.72% 2.93% 3.18% -
ROE 20.42% 13.74% 8.18% 4.00% 12.59% 9.70% 7.02% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 420.80 303.47 194.58 159.81 512.45 355.62 229.64 49.57%
EPS 10.00 6.60 3.76 3.68 11.09 8.44 6.04 39.82%
DPS 3.00 2.00 1.00 0.00 6.50 0.04 0.03 2036.43%
NAPS 0.49 0.48 0.46 0.92 0.88 0.87 0.86 -31.20%
Adjusted Per Share Value based on latest NOSH - 136,141
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 172.35 124.30 79.70 39.99 128.16 88.92 57.44 107.61%
EPS 4.10 2.70 1.54 0.92 2.77 2.11 1.51 94.27%
DPS 1.23 0.82 0.41 0.00 1.63 0.01 0.01 2351.67%
NAPS 0.2007 0.1966 0.1884 0.2302 0.2201 0.2175 0.2151 -4.50%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.03 0.955 0.915 2.29 1.43 1.16 0.795 -
P/RPS 0.24 0.31 0.47 1.43 0.28 0.33 0.35 -22.18%
P/EPS 10.30 14.48 24.32 62.23 12.90 13.74 13.16 -15.03%
EY 9.71 6.91 4.11 1.61 7.75 7.28 7.60 17.69%
DY 2.91 2.09 1.09 0.00 4.55 0.03 0.04 1629.14%
P/NAPS 2.10 1.99 1.99 2.49 1.63 1.33 0.92 73.10%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 10/11/17 15/08/17 04/05/17 23/02/17 14/11/16 22/08/16 -
Price 1.19 0.985 0.785 2.15 1.76 1.30 0.82 -
P/RPS 0.28 0.32 0.40 1.35 0.34 0.37 0.36 -15.38%
P/EPS 11.90 14.93 20.86 58.42 15.88 15.40 13.58 -8.40%
EY 8.41 6.70 4.79 1.71 6.30 6.49 7.37 9.17%
DY 2.52 2.03 1.27 0.00 3.69 0.03 0.04 1471.38%
P/NAPS 2.43 2.05 1.71 2.34 2.00 1.49 0.95 86.71%

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