[SAMCHEM] QoQ TTM Result on 31-Mar-2016 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
30-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 2.43%
YoY- -35.53%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 697,178 637,147 615,531 603,762 600,005 605,890 610,526 9.20%
PBT 27,998 18,803 13,700 11,536 11,136 11,950 14,633 53.81%
Tax -9,044 -7,850 -6,104 -6,123 -5,849 -3,966 -4,860 51.00%
NP 18,954 10,953 7,596 5,413 5,287 7,984 9,773 55.20%
-
NP to SH 15,078 7,741 5,688 4,132 4,034 7,175 7,796 54.92%
-
Tax Rate 32.30% 41.75% 44.55% 53.08% 52.52% 33.19% 33.21% -
Total Cost 678,224 626,194 607,935 598,349 594,718 597,906 600,753 8.38%
-
Net Worth 119,839 118,247 117,098 114,183 111,561 115,466 118,312 0.85%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 8,843 8,160 6,122 4,106 2,067 27 27 4568.76%
Div Payout % 58.65% 105.42% 107.63% 99.39% 51.26% 0.38% 0.35% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 119,839 118,247 117,098 114,183 111,561 115,466 118,312 0.85%
NOSH 136,181 135,916 136,160 135,932 136,050 135,842 135,990 0.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 2.72% 1.72% 1.23% 0.90% 0.88% 1.32% 1.60% -
ROE 12.58% 6.55% 4.86% 3.62% 3.62% 6.21% 6.59% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 511.95 468.78 452.06 444.16 441.02 446.02 448.95 9.10%
EPS 11.07 5.70 4.18 3.04 2.97 5.28 5.73 54.80%
DPS 6.50 6.00 4.50 3.02 1.52 0.02 0.02 4544.90%
NAPS 0.88 0.87 0.86 0.84 0.82 0.85 0.87 0.76%
Adjusted Per Share Value based on latest NOSH - 135,932
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 128.16 117.12 113.15 110.99 110.30 111.38 112.23 9.20%
EPS 2.77 1.42 1.05 0.76 0.74 1.32 1.43 55.08%
DPS 1.63 1.50 1.13 0.75 0.38 0.00 0.00 -
NAPS 0.2203 0.2174 0.2153 0.2099 0.2051 0.2123 0.2175 0.85%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.43 1.16 0.795 0.76 0.865 0.67 0.70 -
P/RPS 0.28 0.25 0.18 0.17 0.20 0.15 0.16 44.97%
P/EPS 12.92 20.37 19.03 25.00 29.17 12.68 12.21 3.82%
EY 7.74 4.91 5.25 4.00 3.43 7.88 8.19 -3.68%
DY 4.55 5.17 5.66 3.97 1.76 0.03 0.03 2701.03%
P/NAPS 1.63 1.33 0.92 0.90 1.05 0.79 0.80 60.37%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 23/02/17 14/11/16 22/08/16 30/05/16 26/02/16 26/11/15 20/08/15 -
Price 1.76 1.30 0.82 0.77 0.80 0.845 0.64 -
P/RPS 0.34 0.28 0.18 0.17 0.18 0.19 0.14 80.19%
P/EPS 15.90 22.83 19.63 25.33 26.98 16.00 11.16 26.48%
EY 6.29 4.38 5.09 3.95 3.71 6.25 8.96 -20.92%
DY 3.69 4.62 5.49 3.92 1.90 0.02 0.03 2337.45%
P/NAPS 2.00 1.49 0.95 0.92 0.98 0.99 0.74 93.44%

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