[SAMCHEM] YoY Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -75.44%
YoY- -35.35%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 364,513 330,697 258,426 259,629 262,828 217,566 159,644 14.74%
PBT 29,109 30,571 6,461 7,444 12,062 9,076 5,911 30.41%
Tax -6,452 -7,031 -1,709 -1,925 -3,096 -2,583 -1,719 24.65%
NP 22,657 23,540 4,752 5,519 8,966 6,493 4,192 32.45%
-
NP to SH 19,589 18,951 4,326 5,246 8,114 5,010 3,643 32.34%
-
Tax Rate 22.16% 23.00% 26.45% 25.86% 25.67% 28.46% 29.08% -
Total Cost 341,856 307,157 253,674 254,110 253,862 211,073 155,452 14.02%
-
Net Worth 261,119 206,719 160,479 146,880 138,719 125,249 114,183 14.77%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 5,440 2,720 - 2,720 2,720 - 13 173.36%
Div Payout % 27.77% 14.35% - 51.85% 33.52% - 0.37% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 261,119 206,719 160,479 146,880 138,719 125,249 114,183 14.77%
NOSH 544,000 272,000 272,000 272,000 272,000 136,141 135,932 25.98%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 6.22% 7.12% 1.84% 2.13% 3.41% 2.98% 2.63% -
ROE 7.50% 9.17% 2.70% 3.57% 5.85% 4.00% 3.19% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 67.01 121.58 95.01 95.45 96.63 159.81 117.44 -8.92%
EPS 3.60 6.97 1.59 1.93 2.98 3.68 2.68 5.03%
DPS 1.00 1.00 0.00 1.00 1.00 0.00 0.01 115.36%
NAPS 0.48 0.76 0.59 0.54 0.51 0.92 0.84 -8.90%
Adjusted Per Share Value based on latest NOSH - 272,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 67.01 60.79 47.50 47.73 48.31 39.99 29.35 14.74%
EPS 3.60 3.48 0.80 0.96 1.49 0.92 0.67 32.32%
DPS 1.00 0.50 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.48 0.38 0.295 0.27 0.255 0.2302 0.2099 14.77%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 0.975 1.35 0.435 0.595 1.02 2.29 0.76 -
P/RPS 1.46 1.11 0.46 0.62 1.06 1.43 0.65 14.43%
P/EPS 27.08 19.38 27.35 30.85 34.19 62.23 28.36 -0.76%
EY 3.69 5.16 3.66 3.24 2.92 1.61 3.53 0.74%
DY 1.03 0.74 0.00 1.68 0.98 0.00 0.01 116.43%
P/NAPS 2.03 1.78 0.74 1.10 2.00 2.49 0.90 14.51%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/04/22 28/04/21 25/06/20 29/05/19 17/05/18 04/05/17 30/05/16 -
Price 0.935 1.83 0.65 0.58 1.03 2.15 0.77 -
P/RPS 1.40 1.51 0.68 0.61 1.07 1.35 0.66 13.34%
P/EPS 25.97 26.27 40.87 30.07 34.53 58.42 28.73 -1.66%
EY 3.85 3.81 2.45 3.33 2.90 1.71 3.48 1.69%
DY 1.07 0.55 0.00 1.72 0.97 0.00 0.01 117.80%
P/NAPS 1.95 2.41 1.10 1.07 2.02 2.34 0.92 13.33%

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