[SAMCHEM] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
14-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 36.09%
YoY- 7.89%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,035,712 1,083,484 889,026 637,147 605,890 614,582 523,908 12.02%
PBT 31,567 36,980 33,120 18,803 11,950 13,175 13,054 15.84%
Tax -8,260 -9,637 -10,755 -7,850 -3,966 -4,662 -3,441 15.70%
NP 23,307 27,343 22,365 10,953 7,984 8,513 9,613 15.89%
-
NP to SH 21,425 24,438 18,156 7,741 7,175 7,103 9,086 15.36%
-
Tax Rate 26.17% 26.06% 32.47% 41.75% 33.19% 35.39% 26.36% -
Total Cost 1,012,405 1,056,141 866,661 626,194 597,906 606,069 514,295 11.94%
-
Net Worth 155,039 144,159 106,951 118,247 115,466 111,155 108,820 6.07%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 10,880 7,668 7,179 8,160 27 26 3,400 21.38%
Div Payout % 50.78% 31.38% 39.55% 105.42% 0.38% 0.38% 37.43% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 155,039 144,159 106,951 118,247 115,466 111,155 108,820 6.07%
NOSH 272,000 272,000 272,000 135,916 135,842 135,555 136,025 12.23%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.25% 2.52% 2.52% 1.72% 1.32% 1.39% 1.83% -
ROE 13.82% 16.95% 16.98% 6.55% 6.21% 6.39% 8.35% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 380.78 398.34 399.00 468.78 446.02 453.38 385.15 -0.18%
EPS 7.88 8.98 8.15 5.70 5.28 5.24 6.68 2.79%
DPS 4.00 2.82 3.22 6.00 0.02 0.02 2.50 8.14%
NAPS 0.57 0.53 0.48 0.87 0.85 0.82 0.80 -5.49%
Adjusted Per Share Value based on latest NOSH - 135,916
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 190.39 199.17 163.42 117.12 111.38 112.97 96.31 12.02%
EPS 3.94 4.49 3.34 1.42 1.32 1.31 1.67 15.37%
DPS 2.00 1.41 1.32 1.50 0.00 0.00 0.63 21.22%
NAPS 0.285 0.265 0.1966 0.2174 0.2123 0.2043 0.20 6.07%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.58 0.95 0.955 1.16 0.67 0.78 0.68 -
P/RPS 0.15 0.24 0.24 0.25 0.15 0.17 0.18 -2.99%
P/EPS 7.36 10.57 11.72 20.37 12.68 14.89 10.18 -5.26%
EY 13.58 9.46 8.53 4.91 7.88 6.72 9.82 5.54%
DY 6.90 2.97 3.37 5.17 0.03 0.03 3.68 11.03%
P/NAPS 1.02 1.79 1.99 1.33 0.79 0.95 0.85 3.08%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 08/11/19 09/11/18 10/11/17 14/11/16 26/11/15 24/11/14 25/11/13 -
Price 0.58 0.80 0.985 1.30 0.845 0.64 0.62 -
P/RPS 0.15 0.20 0.25 0.28 0.19 0.14 0.16 -1.06%
P/EPS 7.36 8.90 12.09 22.83 16.00 12.21 9.28 -3.78%
EY 13.58 11.23 8.27 4.38 6.25 8.19 10.77 3.93%
DY 6.90 3.52 3.27 4.62 0.02 0.03 4.03 9.37%
P/NAPS 1.02 1.51 2.05 1.49 0.99 0.78 0.78 4.57%

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