[SAMCHEM] QoQ 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- 87.11%
YoY- 93.53%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
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 279,265 262,828 261,424 242,615 215,995 217,566 213,463 19.67%
PBT 7,291 12,062 11,132 10,245 5,474 9,076 8,409 -9.09%
Tax -2,083 -3,096 -2,687 -3,045 -1,483 -2,583 -3,607 -30.72%
NP 5,208 8,966 8,445 7,200 3,991 6,493 4,802 5.57%
-
NP to SH 4,514 8,114 7,592 6,313 3,374 5,010 3,598 16.37%
-
Tax Rate 28.57% 25.67% 24.14% 29.72% 27.09% 28.46% 42.89% -
Total Cost 274,057 253,862 252,979 235,415 212,004 211,073 208,661 19.99%
-
Net Worth 141,439 138,719 109,179 106,951 102,495 125,249 119,839 11.71%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 2,720 2,720 2,228 2,228 2,228 - 2,723 -0.07%
Div Payout % 60.26% 33.52% 29.35% 35.29% 66.04% - 75.70% -
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 141,439 138,719 109,179 106,951 102,495 125,249 119,839 11.71%
NOSH 272,000 272,000 272,000 272,000 272,000 136,141 136,181 58.80%
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 1.86% 3.41% 3.23% 2.97% 1.85% 2.98% 2.25% -
ROE 3.19% 5.85% 6.95% 5.90% 3.29% 4.00% 3.00% -
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 102.67 96.63 117.33 108.89 96.94 159.81 156.75 -24.63%
EPS 1.66 2.98 3.41 2.83 1.51 3.68 2.65 -26.85%
DPS 1.00 1.00 1.00 1.00 1.00 0.00 2.00 -37.08%
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 51.34 48.31 48.06 44.60 39.70 39.99 39.24 19.68%
EPS 0.83 1.49 1.40 1.16 0.62 0.92 0.66 16.55%
DPS 0.50 0.50 0.41 0.41 0.41 0.00 0.50 0.00%
NAPS 0.26 0.255 0.2007 0.1966 0.1884 0.2302 0.2203 11.71%
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 0.95 1.06 0.88 0.88 0.94 1.43 0.91 2.91%
P/EPS 59.05 34.19 30.23 33.71 60.43 62.23 54.12 6.00%
EY 1.69 2.92 3.31 2.97 1.65 1.61 1.85 -5.86%
DY 1.02 0.98 0.97 1.05 1.09 0.00 1.40 -19.07%
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 0.99 1.07 1.01 0.90 0.81 1.35 1.12 -7.91%
P/EPS 61.46 34.53 34.93 34.77 51.84 58.42 66.61 -5.23%
EY 1.63 2.90 2.86 2.88 1.93 1.71 1.50 5.71%
DY 0.98 0.97 0.84 1.02 1.27 0.00 1.14 -9.61%
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