[SAMCHEM] QoQ 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- -6.56%
YoY- -33.19%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 238,371 259,629 273,156 279,967 279,265 262,828 261,424 -5.98%
PBT 9,825 7,444 6,246 6,495 7,291 12,062 11,132 -8.01%
Tax -2,388 -1,925 -1,581 -1,771 -2,083 -3,096 -2,687 -7.58%
NP 7,437 5,519 4,665 4,724 5,208 8,966 8,445 -8.14%
-
NP to SH 6,367 5,246 4,512 4,218 4,514 8,114 7,592 -11.09%
-
Tax Rate 24.31% 25.86% 25.31% 27.27% 28.57% 25.67% 24.14% -
Total Cost 230,934 254,110 268,491 275,243 274,057 253,862 252,979 -5.91%
-
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 2,720 2,720 2,720 - 2,720 2,720 2,228 14.26%
Div Payout % 42.72% 51.85% 60.28% - 60.26% 33.52% 29.35% -
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 3.12% 2.13% 1.71% 1.69% 1.86% 3.41% 3.23% -
ROE 4.18% 3.57% 3.13% 2.93% 3.19% 5.85% 6.95% -
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 87.64 95.45 100.43 102.93 102.67 96.63 117.33 -17.71%
EPS 2.34 1.93 1.66 1.55 1.66 2.98 3.41 -22.25%
DPS 1.00 1.00 1.00 0.00 1.00 1.00 1.00 0.00%
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 43.82 47.73 50.21 51.46 51.34 48.31 48.06 -5.98%
EPS 1.17 0.96 0.83 0.78 0.83 1.49 1.40 -11.30%
DPS 0.50 0.50 0.50 0.00 0.50 0.50 0.41 14.18%
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 0.67 0.62 0.67 0.92 0.95 1.06 0.88 -16.66%
P/EPS 25.20 30.85 40.39 61.26 59.05 34.19 30.23 -11.45%
EY 3.97 3.24 2.48 1.63 1.69 2.92 3.31 12.92%
DY 1.69 1.68 1.49 0.00 1.02 0.98 0.97 44.93%
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 0.64 0.61 0.60 0.78 0.99 1.07 1.01 -26.28%
P/EPS 23.92 30.07 36.47 51.59 61.46 34.53 34.93 -22.36%
EY 4.18 3.33 2.74 1.94 1.63 2.90 2.86 28.87%
DY 1.79 1.72 1.65 0.00 0.98 0.97 0.84 65.82%
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