[SAMCHEM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
19-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 26.79%
YoY- -4.18%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 762,557 498,000 259,629 1,095,215 822,060 542,093 262,828 103.29%
PBT 25,322 17,270 7,444 32,095 25,848 19,353 12,062 63.87%
Tax -6,679 -4,313 -1,925 -8,531 -6,950 -5,179 -3,096 66.87%
NP 18,643 12,957 5,519 23,564 18,898 14,174 8,966 62.83%
-
NP to SH 16,914 11,614 5,246 21,359 16,846 12,628 8,114 63.10%
-
Tax Rate 26.38% 24.97% 25.86% 26.58% 26.89% 26.76% 25.67% -
Total Cost 743,914 485,043 254,110 1,071,651 803,162 527,919 253,862 104.64%
-
Net Worth 155,039 152,320 146,880 144,159 144,159 141,439 138,719 7.68%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 8,160 5,440 2,720 8,160 5,440 5,440 2,720 107.86%
Div Payout % 48.24% 46.84% 51.85% 38.20% 32.29% 43.08% 33.52% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 155,039 152,320 146,880 144,159 144,159 141,439 138,719 7.68%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.44% 2.60% 2.13% 2.15% 2.30% 2.61% 3.41% -
ROE 10.91% 7.62% 3.57% 14.82% 11.69% 8.93% 5.85% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 280.35 183.09 95.45 402.65 302.23 199.30 96.63 103.28%
EPS 6.22 4.27 1.93 7.85 6.19 4.64 2.98 63.25%
DPS 3.00 2.00 1.00 3.00 2.00 2.00 1.00 107.86%
NAPS 0.57 0.56 0.54 0.53 0.53 0.52 0.51 7.68%
Adjusted Per Share Value based on latest NOSH - 272,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 140.18 91.54 47.73 201.33 151.11 99.65 48.31 103.30%
EPS 3.11 2.13 0.96 3.93 3.10 2.32 1.49 63.25%
DPS 1.50 1.00 0.50 1.50 1.00 1.00 0.50 107.86%
NAPS 0.285 0.28 0.27 0.265 0.265 0.26 0.255 7.68%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.58 0.59 0.595 0.67 0.95 0.98 1.02 -
P/RPS 0.21 0.32 0.62 0.17 0.31 0.49 1.06 -65.98%
P/EPS 9.33 13.82 30.85 8.53 15.34 21.11 34.19 -57.89%
EY 10.72 7.24 3.24 11.72 6.52 4.74 2.92 137.79%
DY 5.17 3.39 1.68 4.48 2.11 2.04 0.98 202.74%
P/NAPS 1.02 1.05 1.10 1.26 1.79 1.88 2.00 -36.14%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 08/11/19 09/08/19 29/05/19 19/03/19 09/11/18 10/08/18 17/05/18 -
Price 0.58 0.56 0.58 0.605 0.80 1.02 1.03 -
P/RPS 0.21 0.31 0.61 0.15 0.26 0.51 1.07 -66.19%
P/EPS 9.33 13.12 30.07 7.70 12.92 21.97 34.53 -58.17%
EY 10.72 7.62 3.33 12.98 7.74 4.55 2.90 138.88%
DY 5.17 3.57 1.72 4.96 2.50 1.96 0.97 204.81%
P/NAPS 1.02 1.00 1.07 1.14 1.51 1.96 2.02 -36.56%

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