[SAMCHEM] QoQ TTM 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- 20.2%
YoY- 134.54%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,046,132 982,862 937,600 889,026 817,673 755,100 697,178 31.16%
PBT 40,730 38,913 35,927 33,120 29,196 31,163 27,998 28.47%
Tax -10,911 -10,311 -9,798 -10,755 -9,803 -9,908 -9,044 13.36%
NP 29,819 28,602 26,129 22,365 19,393 21,255 18,954 35.38%
-
NP to SH 26,533 25,393 22,289 18,156 15,105 16,445 15,078 45.90%
-
Tax Rate 26.79% 26.50% 27.27% 32.47% 33.58% 31.79% 32.30% -
Total Cost 1,016,313 954,260 911,471 866,661 798,280 733,845 678,224 31.04%
-
Net Worth 141,439 138,719 109,179 106,951 102,495 0 119,839 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 9,896 9,404 6,684 7,179 4,965 8,166 8,843 7.81%
Div Payout % 37.30% 37.04% 29.99% 39.55% 32.87% 49.66% 58.65% -
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 0 119,839 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 2.85% 2.91% 2.79% 2.52% 2.37% 2.81% 2.72% -
ROE 18.76% 18.31% 20.41% 16.98% 14.74% 0.00% 12.58% -
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 384.61 361.35 420.80 399.00 366.97 554.64 511.95 -17.40%
EPS 9.75 9.34 10.00 8.15 6.78 12.08 11.07 -8.13%
DPS 3.64 3.46 3.00 3.22 2.23 6.00 6.50 -32.13%
NAPS 0.52 0.51 0.49 0.48 0.46 0.00 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 192.30 180.67 172.35 163.42 150.31 138.81 128.16 31.16%
EPS 4.88 4.67 4.10 3.34 2.78 3.02 2.77 46.01%
DPS 1.82 1.73 1.23 1.32 0.91 1.50 1.63 7.64%
NAPS 0.26 0.255 0.2007 0.1966 0.1884 0.00 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 0.25 0.28 0.24 0.24 0.25 0.41 0.28 -7.29%
P/EPS 10.05 10.93 10.30 11.72 13.50 18.96 12.92 -15.45%
EY 9.95 9.15 9.71 8.53 7.41 5.27 7.74 18.28%
DY 3.71 3.39 2.91 3.37 2.44 2.62 4.55 -12.75%
P/NAPS 1.88 2.00 2.10 1.99 1.99 0.00 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 0.27 0.29 0.28 0.25 0.21 0.39 0.34 -14.28%
P/EPS 10.46 11.03 11.90 12.09 11.58 17.80 15.90 -24.41%
EY 9.56 9.06 8.41 8.27 8.64 5.62 6.29 32.29%
DY 3.57 3.36 2.52 3.27 2.84 2.79 3.69 -2.18%
P/NAPS 1.96 2.02 2.43 2.05 1.71 0.00 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