[SAMCHEM] YoY Annual (Unaudited) Result on 31-Dec-2017 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
YoY- 47.84%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,052,723 1,057,342 1,095,215 937,600 697,178 602,090 632,350 8.85%
PBT 60,144 36,161 32,095 35,928 27,999 11,231 11,989 30.80%
Tax -13,833 -10,180 -8,531 -9,798 -9,045 -5,946 -4,201 21.95%
NP 46,311 25,981 23,564 26,130 18,954 5,285 7,788 34.56%
-
NP to SH 40,613 23,808 21,359 22,290 15,077 4,018 6,254 36.55%
-
Tax Rate 23.00% 28.15% 26.58% 27.27% 32.30% 52.94% 35.04% -
Total Cost 1,006,412 1,031,361 1,071,651 911,470 678,224 596,805 624,562 8.26%
-
Net Worth 187,679 155,039 144,159 109,179 119,721 111,686 111,484 9.06%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 11,423 10,880 8,160 6,684 8,843 40 27 173.73%
Div Payout % 28.13% 45.70% 38.20% 29.99% 58.65% 1.02% 0.43% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 187,679 155,039 144,159 109,179 119,721 111,686 111,484 9.06%
NOSH 272,000 272,000 272,000 272,000 136,047 136,203 135,956 12.24%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.40% 2.46% 2.15% 2.79% 2.72% 0.88% 1.23% -
ROE 21.64% 15.36% 14.82% 20.42% 12.59% 3.60% 5.61% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 387.03 388.73 402.65 420.80 512.45 442.05 465.11 -3.01%
EPS 14.93 8.75 7.85 10.00 11.09 2.95 4.60 21.65%
DPS 4.20 4.00 3.00 3.00 6.50 0.03 0.02 143.60%
NAPS 0.69 0.57 0.53 0.49 0.88 0.82 0.82 -2.83%
Adjusted Per Share Value based on latest NOSH - 272,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 193.52 194.36 201.33 172.35 128.16 110.68 116.24 8.85%
EPS 7.47 4.38 3.93 4.10 2.77 0.74 1.15 36.55%
DPS 2.10 2.00 1.50 1.23 1.63 0.01 0.00 -
NAPS 0.345 0.285 0.265 0.2007 0.2201 0.2053 0.2049 9.06%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.11 0.665 0.67 1.03 1.43 0.865 0.65 -
P/RPS 0.29 0.17 0.17 0.24 0.28 0.20 0.14 12.89%
P/EPS 7.43 7.60 8.53 10.30 12.90 29.32 14.13 -10.15%
EY 13.45 13.16 11.72 9.71 7.75 3.41 7.08 11.27%
DY 3.78 6.02 4.48 2.91 4.55 0.03 0.03 123.73%
P/NAPS 1.61 1.17 1.26 2.10 1.63 1.05 0.79 12.58%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 28/02/20 19/03/19 23/02/18 23/02/17 26/02/16 27/02/15 -
Price 1.46 0.645 0.605 1.19 1.76 0.80 0.68 -
P/RPS 0.38 0.17 0.15 0.28 0.34 0.18 0.15 16.74%
P/EPS 9.78 7.37 7.70 11.90 15.88 27.12 14.78 -6.64%
EY 10.23 13.57 12.98 8.41 6.30 3.69 6.76 7.14%
DY 2.88 6.20 4.96 2.52 3.69 0.04 0.03 113.83%
P/NAPS 2.12 1.13 1.14 2.43 2.00 0.98 0.83 16.89%

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