[SAMCHEM] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -63.6%
YoY- 61.96%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,095,215 822,060 542,093 262,828 937,600 676,176 433,562 85.16%
PBT 32,095 25,848 19,353 12,062 35,928 24,796 14,551 69.20%
Tax -8,531 -6,950 -5,179 -3,096 -9,798 -7,112 -4,067 63.64%
NP 23,564 18,898 14,174 8,966 26,130 17,684 10,484 71.33%
-
NP to SH 21,359 16,846 12,628 8,114 22,290 14,697 8,384 86.21%
-
Tax Rate 26.58% 26.89% 26.76% 25.67% 27.27% 28.68% 27.95% -
Total Cost 1,071,651 803,162 527,919 253,862 911,470 658,492 423,078 85.50%
-
Net Worth 144,159 144,159 141,439 138,719 109,179 106,951 102,495 25.45%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 8,160 5,440 5,440 2,720 6,684 4,456 2,228 137.04%
Div Payout % 38.20% 32.29% 43.08% 33.52% 29.99% 30.32% 26.58% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 144,159 144,159 141,439 138,719 109,179 106,951 102,495 25.45%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.15% 2.30% 2.61% 3.41% 2.79% 2.62% 2.42% -
ROE 14.82% 11.69% 8.93% 5.85% 20.42% 13.74% 8.18% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 402.65 302.23 199.30 96.63 420.80 303.47 194.58 62.17%
EPS 7.85 6.19 4.64 2.98 10.00 6.60 3.76 63.13%
DPS 3.00 2.00 2.00 1.00 3.00 2.00 1.00 107.59%
NAPS 0.53 0.53 0.52 0.51 0.49 0.48 0.46 9.87%
Adjusted Per Share Value based on latest NOSH - 272,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 201.33 151.11 99.65 48.31 172.35 124.30 79.70 85.16%
EPS 3.93 3.10 2.32 1.49 4.10 2.70 1.54 86.42%
DPS 1.50 1.00 1.00 0.50 1.23 0.82 0.41 136.87%
NAPS 0.265 0.265 0.26 0.255 0.2007 0.1966 0.1884 25.46%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.67 0.95 0.98 1.02 1.03 0.955 0.915 -
P/RPS 0.17 0.31 0.49 1.06 0.24 0.31 0.47 -49.14%
P/EPS 8.53 15.34 21.11 34.19 10.30 14.48 24.32 -50.17%
EY 11.72 6.52 4.74 2.92 9.71 6.91 4.11 100.70%
DY 4.48 2.11 2.04 0.98 2.91 2.09 1.09 155.92%
P/NAPS 1.26 1.79 1.88 2.00 2.10 1.99 1.99 -26.20%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/03/19 09/11/18 10/08/18 17/05/18 23/02/18 10/11/17 15/08/17 -
Price 0.605 0.80 1.02 1.03 1.19 0.985 0.785 -
P/RPS 0.15 0.26 0.51 1.07 0.28 0.32 0.40 -47.90%
P/EPS 7.70 12.92 21.97 34.53 11.90 14.93 20.86 -48.44%
EY 12.98 7.74 4.55 2.90 8.41 6.70 4.79 94.01%
DY 4.96 2.50 1.96 0.97 2.52 2.03 1.27 147.38%
P/NAPS 1.14 1.51 1.96 2.02 2.43 2.05 1.71 -23.62%

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