[SAMCHEM] YoY Annualized 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- 45.61%
YoY- 61.96%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,322,788 1,033,704 1,038,516 1,051,312 870,264 638,576 623,548 13.34%
PBT 122,284 25,844 29,776 48,248 36,304 23,644 22,044 33.01%
Tax -28,124 -6,836 -7,700 -12,384 -10,332 -6,876 -5,780 30.14%
NP 94,160 19,008 22,076 35,864 25,972 16,768 16,264 33.96%
-
NP to SH 75,804 17,304 20,984 32,456 20,040 14,572 14,180 32.19%
-
Tax Rate 23.00% 26.45% 25.86% 25.67% 28.46% 29.08% 26.22% -
Total Cost 1,228,628 1,014,696 1,016,440 1,015,448 844,292 621,808 607,284 12.44%
-
Net Worth 206,719 160,479 146,880 138,719 125,249 114,183 115,450 10.18%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 10,880 - 10,880 10,880 - 54 - -
Div Payout % 14.35% - 51.85% 33.52% - 0.37% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 206,719 160,479 146,880 138,719 125,249 114,183 115,450 10.18%
NOSH 272,000 272,000 272,000 272,000 136,141 135,932 135,823 12.25%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 7.12% 1.84% 2.13% 3.41% 2.98% 2.63% 2.61% -
ROE 36.67% 10.78% 14.29% 23.40% 16.00% 12.76% 12.28% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 486.32 380.04 381.81 386.51 639.24 469.77 459.09 0.96%
EPS 27.88 6.36 7.72 11.92 14.72 10.72 10.44 17.76%
DPS 4.00 0.00 4.00 4.00 0.00 0.04 0.00 -
NAPS 0.76 0.59 0.54 0.51 0.92 0.84 0.85 -1.84%
Adjusted Per Share Value based on latest NOSH - 272,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 243.16 190.02 190.90 193.26 159.98 117.39 114.62 13.34%
EPS 13.93 3.18 3.86 5.97 3.68 2.68 2.61 32.16%
DPS 2.00 0.00 2.00 2.00 0.00 0.01 0.00 -
NAPS 0.38 0.295 0.27 0.255 0.2302 0.2099 0.2122 10.18%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.35 0.435 0.595 1.02 2.29 0.76 0.65 -
P/RPS 0.28 0.11 0.16 0.26 0.36 0.16 0.14 12.23%
P/EPS 4.84 6.84 7.71 8.55 15.56 7.09 6.23 -4.11%
EY 20.64 14.62 12.97 11.70 6.43 14.11 16.06 4.26%
DY 2.96 0.00 6.72 3.92 0.00 0.05 0.00 -
P/NAPS 1.78 0.74 1.10 2.00 2.49 0.90 0.76 15.22%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/04/21 25/06/20 29/05/19 17/05/18 04/05/17 30/05/16 21/05/15 -
Price 1.83 0.65 0.58 1.03 2.15 0.77 0.67 -
P/RPS 0.38 0.17 0.15 0.27 0.34 0.16 0.15 16.74%
P/EPS 6.57 10.22 7.52 8.63 14.61 7.18 6.42 0.38%
EY 15.23 9.79 13.30 11.58 6.85 13.92 15.58 -0.37%
DY 2.19 0.00 6.90 3.88 0.00 0.05 0.00 -
P/NAPS 2.41 1.10 1.07 2.02 2.34 0.92 0.79 20.40%

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