[SAMCHEM] QoQ TTM Result on 30-Jun-2016 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 37.66%
YoY- -27.04%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 755,100 697,178 637,147 615,531 603,762 600,005 605,890 15.79%
PBT 31,163 27,998 18,803 13,700 11,536 11,136 11,950 89.34%
Tax -9,908 -9,044 -7,850 -6,104 -6,123 -5,849 -3,966 84.01%
NP 21,255 18,954 10,953 7,596 5,413 5,287 7,984 91.97%
-
NP to SH 16,445 15,078 7,741 5,688 4,132 4,034 7,175 73.74%
-
Tax Rate 31.79% 32.30% 41.75% 44.55% 53.08% 52.52% 33.19% -
Total Cost 733,845 678,224 626,194 607,935 598,349 594,718 597,906 14.61%
-
Net Worth 0 119,839 118,247 117,098 114,183 111,561 115,466 -
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 8,166 8,843 8,160 6,122 4,106 2,067 27 4390.08%
Div Payout % 49.66% 58.65% 105.42% 107.63% 99.39% 51.26% 0.38% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 0 119,839 118,247 117,098 114,183 111,561 115,466 -
NOSH 136,141 136,181 135,916 136,160 135,932 136,050 135,842 0.14%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 2.81% 2.72% 1.72% 1.23% 0.90% 0.88% 1.32% -
ROE 0.00% 12.58% 6.55% 4.86% 3.62% 3.62% 6.21% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 554.64 511.95 468.78 452.06 444.16 441.02 446.02 15.62%
EPS 12.08 11.07 5.70 4.18 3.04 2.97 5.28 73.54%
DPS 6.00 6.50 6.00 4.50 3.02 1.52 0.02 4365.88%
NAPS 0.00 0.88 0.87 0.86 0.84 0.82 0.85 -
Adjusted Per Share Value based on latest NOSH - 136,160
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 138.81 128.16 117.12 113.15 110.99 110.30 111.38 15.79%
EPS 3.02 2.77 1.42 1.05 0.76 0.74 1.32 73.54%
DPS 1.50 1.63 1.50 1.13 0.75 0.38 0.00 -
NAPS 0.00 0.2203 0.2174 0.2153 0.2099 0.2051 0.2123 -
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 2.29 1.43 1.16 0.795 0.76 0.865 0.67 -
P/RPS 0.41 0.28 0.25 0.18 0.17 0.20 0.15 95.37%
P/EPS 18.96 12.92 20.37 19.03 25.00 29.17 12.68 30.72%
EY 5.27 7.74 4.91 5.25 4.00 3.43 7.88 -23.50%
DY 2.62 4.55 5.17 5.66 3.97 1.76 0.03 1863.08%
P/NAPS 0.00 1.63 1.33 0.92 0.90 1.05 0.79 -
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 04/05/17 23/02/17 14/11/16 22/08/16 30/05/16 26/02/16 26/11/15 -
Price 2.15 1.76 1.30 0.82 0.77 0.80 0.845 -
P/RPS 0.39 0.34 0.28 0.18 0.17 0.18 0.19 61.44%
P/EPS 17.80 15.90 22.83 19.63 25.33 26.98 16.00 7.35%
EY 5.62 6.29 4.38 5.09 3.95 3.71 6.25 -6.83%
DY 2.79 3.69 4.62 5.49 3.92 1.90 0.02 2581.70%
P/NAPS 0.00 2.00 1.49 0.95 0.92 0.98 0.99 -

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