[SAMCHEM] QoQ 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- 6.88%
YoY- 61.96%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 273,156 279,967 279,265 262,828 261,424 242,615 215,995 16.89%
PBT 6,246 6,495 7,291 12,062 11,132 10,245 5,474 9.16%
Tax -1,581 -1,771 -2,083 -3,096 -2,687 -3,045 -1,483 4.34%
NP 4,665 4,724 5,208 8,966 8,445 7,200 3,991 10.93%
-
NP to SH 4,512 4,218 4,514 8,114 7,592 6,313 3,374 21.31%
-
Tax Rate 25.31% 27.27% 28.57% 25.67% 24.14% 29.72% 27.09% -
Total Cost 268,491 275,243 274,057 253,862 252,979 235,415 212,004 17.00%
-
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 2,720 - 2,720 2,720 2,228 2,228 2,228 14.18%
Div Payout % 60.28% - 60.26% 33.52% 29.35% 35.29% 66.04% -
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 1.71% 1.69% 1.86% 3.41% 3.23% 2.97% 1.85% -
ROE 3.13% 2.93% 3.19% 5.85% 6.95% 5.90% 3.29% -
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 100.43 102.93 102.67 96.63 117.33 108.89 96.94 2.37%
EPS 1.66 1.55 1.66 2.98 3.41 2.83 1.51 6.49%
DPS 1.00 0.00 1.00 1.00 1.00 1.00 1.00 0.00%
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 50.21 51.46 51.34 48.31 48.06 44.60 39.70 16.89%
EPS 0.83 0.78 0.83 1.49 1.40 1.16 0.62 21.40%
DPS 0.50 0.00 0.50 0.50 0.41 0.41 0.41 14.10%
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 0.67 0.92 0.95 1.06 0.88 0.88 0.94 -20.15%
P/EPS 40.39 61.26 59.05 34.19 30.23 33.71 60.43 -23.49%
EY 2.48 1.63 1.69 2.92 3.31 2.97 1.65 31.11%
DY 1.49 0.00 1.02 0.98 0.97 1.05 1.09 23.10%
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 0.60 0.78 0.99 1.07 1.01 0.90 0.81 -18.08%
P/EPS 36.47 51.59 61.46 34.53 34.93 34.77 51.84 -20.84%
EY 2.74 1.94 1.63 2.90 2.86 2.88 1.93 26.23%
DY 1.65 0.00 0.98 0.97 0.84 1.02 1.27 19.00%
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