[SAMCHEM] YoY Quarter Result on 31-Dec-2016 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 10.3%
YoY- 195.82%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 294,785 273,156 261,424 213,463 155,518 159,317 141,549 12.99%
PBT 10,839 6,246 11,132 8,409 -691 -28 1,213 44.02%
Tax -3,501 -1,581 -2,687 -3,607 -2,510 -417 -934 24.62%
NP 7,338 4,665 8,445 4,802 -3,201 -445 279 72.40%
-
NP to SH 6,894 4,512 7,592 3,598 -3,755 -541 308 67.83%
-
Tax Rate 32.30% 25.31% 24.14% 42.89% - - 77.00% -
Total Cost 287,447 268,491 252,979 208,661 158,719 159,762 141,270 12.56%
-
Net Worth 155,039 144,159 109,179 119,839 111,561 110,904 107,200 6.33%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 2,720 2,720 2,228 2,723 - 27 26 116.99%
Div Payout % 39.45% 60.28% 29.35% 75.70% - 0.00% 8.70% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 155,039 144,159 109,179 119,839 111,561 110,904 107,200 6.33%
NOSH 272,000 272,000 272,000 136,181 136,050 135,249 134,000 12.51%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 2.49% 1.71% 3.23% 2.25% -2.06% -0.28% 0.20% -
ROE 4.45% 3.13% 6.95% 3.00% -3.37% -0.49% 0.29% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 108.38 100.43 117.33 156.75 114.31 117.79 105.63 0.42%
EPS 2.53 1.66 3.41 2.65 -2.76 -0.40 0.23 49.10%
DPS 1.00 1.00 1.00 2.00 0.00 0.02 0.02 91.88%
NAPS 0.57 0.53 0.49 0.88 0.82 0.82 0.80 -5.49%
Adjusted Per Share Value based on latest NOSH - 136,181
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 54.19 50.21 48.06 39.24 28.59 29.29 26.02 12.99%
EPS 1.27 0.83 1.40 0.66 -0.69 -0.10 0.06 66.28%
DPS 0.50 0.50 0.41 0.50 0.00 0.00 0.00 -
NAPS 0.285 0.265 0.2007 0.2203 0.2051 0.2039 0.1971 6.33%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.665 0.67 1.03 1.43 0.865 0.65 0.645 -
P/RPS 0.61 0.67 0.88 0.91 0.76 0.55 0.61 0.00%
P/EPS 26.24 40.39 30.23 54.12 -31.34 -162.50 280.62 -32.61%
EY 3.81 2.48 3.31 1.85 -3.19 -0.62 0.36 48.14%
DY 1.50 1.49 0.97 1.40 0.00 0.03 0.03 91.88%
P/NAPS 1.17 1.26 2.10 1.63 1.05 0.79 0.81 6.31%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 19/03/19 23/02/18 23/02/17 26/02/16 27/02/15 27/02/14 -
Price 0.645 0.605 1.19 1.76 0.80 0.68 0.625 -
P/RPS 0.60 0.60 1.01 1.12 0.70 0.58 0.59 0.28%
P/EPS 25.45 36.47 34.93 66.61 -28.99 -170.00 271.92 -32.60%
EY 3.93 2.74 2.86 1.50 -3.45 -0.59 0.37 48.23%
DY 1.55 1.65 0.84 1.14 0.00 0.03 0.03 92.93%
P/NAPS 1.13 1.14 2.43 2.00 0.98 0.83 0.78 6.36%

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