[SAMCHEM] QoQ TTM 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- 13.93%
YoY- 54.41%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,095,216 1,083,484 1,046,132 982,862 937,600 889,026 817,673 21.44%
PBT 32,094 36,980 40,730 38,913 35,927 33,120 29,196 6.49%
Tax -8,531 -9,637 -10,911 -10,311 -9,798 -10,755 -9,803 -8.82%
NP 23,563 27,343 29,819 28,602 26,129 22,365 19,393 13.82%
-
NP to SH 21,358 24,438 26,533 25,393 22,289 18,156 15,105 25.89%
-
Tax Rate 26.58% 26.06% 26.79% 26.50% 27.27% 32.47% 33.58% -
Total Cost 1,071,653 1,056,141 1,016,313 954,260 911,471 866,661 798,280 21.62%
-
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 7,668 9,896 9,404 6,684 7,179 4,965 39.14%
Div Payout % 38.21% 31.38% 37.30% 37.04% 29.99% 39.55% 32.87% -
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% 2.52% 2.85% 2.91% 2.79% 2.52% 2.37% -
ROE 14.82% 16.95% 18.76% 18.31% 20.41% 16.98% 14.74% -
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 402.65 398.34 384.61 361.35 420.80 399.00 366.97 6.36%
EPS 7.85 8.98 9.75 9.34 10.00 8.15 6.78 10.23%
DPS 3.00 2.82 3.64 3.46 3.00 3.22 2.23 21.79%
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 201.33 199.17 192.30 180.67 172.35 163.42 150.31 21.44%
EPS 3.93 4.49 4.88 4.67 4.10 3.34 2.78 25.88%
DPS 1.50 1.41 1.82 1.73 1.23 1.32 0.91 39.41%
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 0.24 0.25 0.28 0.24 0.24 0.25 -22.61%
P/EPS 8.53 10.57 10.05 10.93 10.30 11.72 13.50 -26.30%
EY 11.72 9.46 9.95 9.15 9.71 8.53 7.41 35.63%
DY 4.48 2.97 3.71 3.39 2.91 3.37 2.44 49.77%
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 0.20 0.27 0.29 0.28 0.25 0.21 -20.04%
P/EPS 7.70 8.90 10.46 11.03 11.90 12.09 11.58 -23.76%
EY 12.98 11.23 9.56 9.06 8.41 8.27 8.64 31.07%
DY 4.96 3.52 3.57 3.36 2.52 3.27 2.84 44.87%
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