[SAMCHEM] YoY Cumulative Quarter Result on 30-Jun-2018 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
10-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 55.63%
YoY- 50.62%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 702,255 459,518 498,000 542,093 433,562 312,453 296,926 15.41%
PBT 62,663 18,930 17,270 19,353 14,551 13,268 10,704 34.21%
Tax -14,762 -4,930 -4,313 -5,179 -4,067 -3,344 -3,089 29.75%
NP 47,901 14,000 12,957 14,174 10,484 9,924 7,615 35.82%
-
NP to SH 38,191 13,089 11,614 12,628 8,384 8,218 6,563 34.07%
-
Tax Rate 23.56% 26.04% 24.97% 26.76% 27.95% 25.20% 28.86% -
Total Cost 654,354 445,518 485,043 527,919 423,078 302,529 289,311 14.55%
-
Net Worth 217,600 171,359 152,320 141,439 102,495 117,011 118,215 10.69%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 10,880 2,720 5,440 5,440 2,228 40 27 171.52%
Div Payout % 28.49% 20.78% 46.84% 43.08% 26.58% 0.50% 0.41% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 217,600 171,359 152,320 141,439 102,495 117,011 118,215 10.69%
NOSH 544,000 272,000 272,000 272,000 272,000 136,059 135,879 25.98%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.82% 3.05% 2.60% 2.61% 2.42% 3.18% 2.56% -
ROE 17.55% 7.64% 7.62% 8.93% 8.18% 7.02% 5.55% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 129.09 168.94 183.09 199.30 194.58 229.64 218.52 -8.39%
EPS 7.02 4.81 4.27 4.64 3.76 6.04 4.83 6.42%
DPS 2.00 1.00 2.00 2.00 1.00 0.03 0.02 115.29%
NAPS 0.40 0.63 0.56 0.52 0.46 0.86 0.87 -12.13%
Adjusted Per Share Value based on latest NOSH - 272,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 129.09 84.47 91.54 99.65 79.70 57.44 54.58 15.41%
EPS 7.02 2.41 2.13 2.32 1.54 1.51 1.21 34.01%
DPS 2.00 0.50 1.00 1.00 0.41 0.01 0.00 -
NAPS 0.40 0.315 0.28 0.26 0.1884 0.2151 0.2173 10.69%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.705 0.68 0.59 0.98 0.915 0.795 0.70 -
P/RPS 0.55 0.40 0.32 0.49 0.47 0.35 0.32 9.43%
P/EPS 10.04 14.13 13.82 21.11 24.32 13.16 14.49 -5.92%
EY 9.96 7.08 7.24 4.74 4.11 7.60 6.90 6.30%
DY 2.84 1.47 3.39 2.04 1.09 0.04 0.03 113.33%
P/NAPS 1.76 1.08 1.05 1.88 1.99 0.92 0.80 14.02%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/08/21 14/08/20 09/08/19 10/08/18 15/08/17 22/08/16 20/08/15 -
Price 0.70 0.975 0.56 1.02 0.785 0.82 0.64 -
P/RPS 0.54 0.58 0.31 0.51 0.40 0.36 0.29 10.90%
P/EPS 9.97 20.26 13.12 21.97 20.86 13.58 13.25 -4.62%
EY 10.03 4.94 7.62 4.55 4.79 7.37 7.55 4.84%
DY 2.86 1.03 3.57 1.96 1.27 0.04 0.03 113.58%
P/NAPS 1.75 1.55 1.00 1.96 1.71 0.95 0.74 15.41%

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