[SAMCHEM] QoQ Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
09-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 33.4%
YoY- 14.62%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 498,000 259,629 1,095,215 822,060 542,093 262,828 937,600 -34.49%
PBT 17,270 7,444 32,095 25,848 19,353 12,062 35,928 -38.71%
Tax -4,313 -1,925 -8,531 -6,950 -5,179 -3,096 -9,798 -42.22%
NP 12,957 5,519 23,564 18,898 14,174 8,966 26,130 -37.43%
-
NP to SH 11,614 5,246 21,359 16,846 12,628 8,114 22,290 -35.32%
-
Tax Rate 24.97% 25.86% 26.58% 26.89% 26.76% 25.67% 27.27% -
Total Cost 485,043 254,110 1,071,651 803,162 527,919 253,862 911,470 -34.40%
-
Net Worth 152,320 146,880 144,159 144,159 141,439 138,719 109,179 24.93%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 5,440 2,720 8,160 5,440 5,440 2,720 6,684 -12.86%
Div Payout % 46.84% 51.85% 38.20% 32.29% 43.08% 33.52% 29.99% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 152,320 146,880 144,159 144,159 141,439 138,719 109,179 24.93%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.60% 2.13% 2.15% 2.30% 2.61% 3.41% 2.79% -
ROE 7.62% 3.57% 14.82% 11.69% 8.93% 5.85% 20.42% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 183.09 95.45 402.65 302.23 199.30 96.63 420.80 -42.66%
EPS 4.27 1.93 7.85 6.19 4.64 2.98 10.00 -43.38%
DPS 2.00 1.00 3.00 2.00 2.00 1.00 3.00 -23.74%
NAPS 0.56 0.54 0.53 0.53 0.52 0.51 0.49 9.33%
Adjusted Per Share Value based on latest NOSH - 272,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 91.54 47.73 201.33 151.11 99.65 48.31 172.35 -34.49%
EPS 2.13 0.96 3.93 3.10 2.32 1.49 4.10 -35.45%
DPS 1.00 0.50 1.50 1.00 1.00 0.50 1.23 -12.92%
NAPS 0.28 0.27 0.265 0.265 0.26 0.255 0.2007 24.93%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.59 0.595 0.67 0.95 0.98 1.02 1.03 -
P/RPS 0.32 0.62 0.17 0.31 0.49 1.06 0.24 21.20%
P/EPS 13.82 30.85 8.53 15.34 21.11 34.19 10.30 21.71%
EY 7.24 3.24 11.72 6.52 4.74 2.92 9.71 -17.81%
DY 3.39 1.68 4.48 2.11 2.04 0.98 2.91 10.74%
P/NAPS 1.05 1.10 1.26 1.79 1.88 2.00 2.10 -37.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 09/08/19 29/05/19 19/03/19 09/11/18 10/08/18 17/05/18 23/02/18 -
Price 0.56 0.58 0.605 0.80 1.02 1.03 1.19 -
P/RPS 0.31 0.61 0.15 0.26 0.51 1.07 0.28 7.04%
P/EPS 13.12 30.07 7.70 12.92 21.97 34.53 11.90 6.74%
EY 7.62 3.33 12.98 7.74 4.55 2.90 8.41 -6.38%
DY 3.57 1.72 4.96 2.50 1.96 0.97 2.52 26.21%
P/NAPS 1.00 1.07 1.14 1.51 1.96 2.02 2.43 -44.76%

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