[SAMCHEM] YoY Quarter Result on 30-Sep-2017 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
10-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 87.11%
YoY- 93.53%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 288,610 264,556 279,967 242,615 171,262 149,646 154,282 10.99%
PBT 14,695 8,052 6,495 10,245 6,321 1,218 3,901 24.71%
Tax -3,500 -2,366 -1,771 -3,045 -2,093 -347 -1,241 18.84%
NP 11,195 5,686 4,724 7,200 4,228 871 2,660 27.03%
-
NP to SH 9,514 5,300 4,218 6,313 3,262 1,209 1,830 31.58%
-
Tax Rate 23.82% 29.38% 27.27% 29.72% 33.11% 28.49% 31.81% -
Total Cost 277,415 258,870 275,243 235,415 167,034 148,775 151,622 10.58%
-
Net Worth 171,359 155,039 144,159 106,951 118,247 115,466 111,155 7.47%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 3,264 2,720 - 2,228 13 - 3,388 -0.61%
Div Payout % 34.31% 51.32% - 35.29% 0.42% - 185.19% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 171,359 155,039 144,159 106,951 118,247 115,466 111,155 7.47%
NOSH 272,000 272,000 272,000 272,000 135,916 135,842 135,555 12.29%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.88% 2.15% 1.69% 2.97% 2.47% 0.58% 1.72% -
ROE 5.55% 3.42% 2.93% 5.90% 2.76% 1.05% 1.65% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 106.11 97.26 102.93 108.89 126.01 110.16 113.81 -1.15%
EPS 3.50 1.95 1.55 2.83 2.40 0.89 1.35 17.19%
DPS 1.20 1.00 0.00 1.00 0.01 0.00 2.50 -11.50%
NAPS 0.63 0.57 0.53 0.48 0.87 0.85 0.82 -4.29%
Adjusted Per Share Value based on latest NOSH - 272,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 53.05 48.63 51.46 44.60 31.48 27.51 28.36 10.99%
EPS 1.75 0.97 0.78 1.16 0.60 0.22 0.34 31.36%
DPS 0.60 0.50 0.00 0.41 0.00 0.00 0.62 -0.54%
NAPS 0.315 0.285 0.265 0.1966 0.2174 0.2123 0.2043 7.47%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.86 0.58 0.95 0.955 1.16 0.67 0.78 -
P/RPS 0.81 0.60 0.92 0.88 0.92 0.61 0.69 2.70%
P/EPS 24.59 29.77 61.26 33.71 48.33 75.28 57.78 -13.25%
EY 4.07 3.36 1.63 2.97 2.07 1.33 1.73 15.31%
DY 1.40 1.72 0.00 1.05 0.01 0.00 3.21 -12.90%
P/NAPS 1.37 1.02 1.79 1.99 1.33 0.79 0.95 6.28%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 28/10/20 08/11/19 09/11/18 10/11/17 14/11/16 26/11/15 24/11/14 -
Price 1.12 0.58 0.80 0.985 1.30 0.845 0.64 -
P/RPS 1.06 0.60 0.78 0.90 1.03 0.77 0.56 11.21%
P/EPS 32.02 29.77 51.59 34.77 54.17 94.94 47.41 -6.32%
EY 3.12 3.36 1.94 2.88 1.85 1.05 2.11 6.72%
DY 1.07 1.72 0.00 1.02 0.01 0.00 3.91 -19.40%
P/NAPS 1.78 1.02 1.51 2.05 1.49 0.99 0.78 14.72%

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