[SAMCHEM] YoY TTM 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- 4.49%
YoY- 75.66%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,295,461 1,018,859 1,051,123 1,046,132 817,673 615,531 610,526 13.34%
PBT 103,877 37,821 30,010 40,730 29,196 13,700 14,633 38.59%
Tax -23,664 -10,797 -7,665 -10,911 -9,803 -6,104 -4,860 30.15%
NP 80,213 27,024 22,345 29,819 19,393 7,596 9,773 41.98%
-
NP to SH 65,716 25,283 20,343 26,533 15,105 5,688 7,796 42.61%
-
Tax Rate 22.78% 28.55% 25.54% 26.79% 33.58% 44.55% 33.21% -
Total Cost 1,215,248 991,835 1,028,778 1,016,313 798,280 607,935 600,753 12.44%
-
Net Worth 217,600 171,359 152,320 141,439 102,495 117,098 118,312 10.67%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 16,864 8,160 8,160 9,896 4,965 6,122 27 192.08%
Div Payout % 25.66% 32.27% 40.11% 37.30% 32.87% 107.63% 0.35% -
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 217,600 171,359 152,320 141,439 102,495 117,098 118,312 10.67%
NOSH 544,000 272,000 272,000 272,000 272,000 136,160 135,990 25.96%
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 6.19% 2.65% 2.13% 2.85% 2.37% 1.23% 1.60% -
ROE 30.20% 14.75% 13.36% 18.76% 14.74% 4.86% 6.59% -
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 238.14 374.58 386.44 384.61 366.97 452.06 448.95 -10.01%
EPS 12.08 9.30 7.48 9.75 6.78 4.18 5.73 13.22%
DPS 3.10 3.00 3.00 3.64 2.23 4.50 0.02 131.59%
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 238.14 187.29 193.22 192.30 150.31 113.15 112.23 13.34%
EPS 12.08 4.65 3.74 4.88 2.78 1.05 1.43 42.66%
DPS 3.10 1.50 1.50 1.82 0.91 1.13 0.00 -
NAPS 0.40 0.315 0.28 0.26 0.1884 0.2153 0.2175 10.67%
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 0.30 0.18 0.15 0.25 0.25 0.18 0.16 11.03%
P/EPS 5.84 7.32 7.89 10.05 13.50 19.03 12.21 -11.55%
EY 17.13 13.67 12.68 9.95 7.41 5.25 8.19 13.07%
DY 4.40 4.41 5.08 3.71 2.44 5.66 0.03 129.46%
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 0.29 0.26 0.14 0.27 0.21 0.18 0.14 12.89%
P/EPS 5.79 10.49 7.49 10.46 11.58 19.63 11.16 -10.35%
EY 17.26 9.53 13.36 9.56 8.64 5.09 8.96 11.53%
DY 4.43 3.08 5.36 3.57 2.84 5.49 0.03 129.72%
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