[SAMCHEM] YoY Annualized 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- -11.07%
YoY- 14.62%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,300,092 997,504 1,016,742 1,096,080 901,568 644,953 595,429 13.88%
PBT 108,574 44,833 33,762 34,464 33,061 26,120 15,896 37.70%
Tax -24,825 -11,241 -8,905 -9,266 -9,482 -7,249 -4,581 32.49%
NP 83,749 33,592 24,857 25,197 23,578 18,870 11,314 39.56%
-
NP to SH 67,733 30,136 22,552 22,461 19,596 15,306 10,364 36.69%
-
Tax Rate 22.86% 25.07% 26.38% 26.89% 28.68% 27.75% 28.82% -
Total Cost 1,216,342 963,912 991,885 1,070,882 877,989 626,082 584,114 12.99%
-
Net Worth 228,479 171,359 155,039 144,159 106,951 118,336 115,507 12.02%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 21,760 7,978 10,880 7,253 5,941 72 72 158.82%
Div Payout % 32.13% 26.48% 48.24% 32.29% 30.32% 0.47% 0.70% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 228,479 171,359 155,039 144,159 106,951 118,336 115,507 12.02%
NOSH 544,000 272,000 272,000 272,000 272,000 136,018 135,891 25.98%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.44% 3.37% 2.44% 2.30% 2.62% 2.93% 1.90% -
ROE 29.65% 17.59% 14.55% 15.58% 18.32% 12.93% 8.97% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 238.99 366.73 373.80 402.97 404.62 474.16 438.16 -9.60%
EPS 12.45 11.08 8.29 8.25 8.80 11.25 7.63 8.49%
DPS 4.00 2.93 4.00 2.67 2.67 0.05 0.05 107.43%
NAPS 0.42 0.63 0.57 0.53 0.48 0.87 0.85 -11.07%
Adjusted Per Share Value based on latest NOSH - 272,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 238.99 183.36 186.90 201.49 165.73 118.56 109.45 13.88%
EPS 12.45 5.54 4.15 4.13 3.60 2.81 1.91 36.63%
DPS 4.00 1.47 2.00 1.33 1.09 0.01 0.01 171.19%
NAPS 0.42 0.315 0.285 0.265 0.1966 0.2175 0.2123 12.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.92 0.86 0.58 0.95 0.955 1.16 0.67 -
P/RPS 0.38 0.23 0.16 0.24 0.24 0.24 0.15 16.74%
P/EPS 7.39 7.76 7.00 11.50 10.86 10.31 8.78 -2.82%
EY 13.53 12.88 14.30 8.69 9.21 9.70 11.38 2.92%
DY 4.35 3.41 6.90 2.81 2.79 0.05 0.08 94.52%
P/NAPS 2.19 1.37 1.02 1.79 1.99 1.33 0.79 18.50%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 27/10/21 28/10/20 08/11/19 09/11/18 10/11/17 14/11/16 26/11/15 -
Price 1.01 1.12 0.58 0.80 0.985 1.30 0.845 -
P/RPS 0.42 0.31 0.16 0.20 0.24 0.27 0.19 14.12%
P/EPS 8.11 10.11 7.00 9.69 11.20 11.55 11.08 -5.06%
EY 12.33 9.89 14.30 10.32 8.93 8.66 9.03 5.32%
DY 3.96 2.62 6.90 3.33 2.71 0.04 0.06 100.90%
P/NAPS 2.40 1.78 1.02 1.51 2.05 1.49 0.99 15.88%

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