[SAMCHEM] YoY TTM Result on 30-Sep-2018 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
09-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -7.9%
YoY- 34.6%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 1,279,665 1,042,913 1,035,712 1,083,484 889,026 637,147 605,890 13.25%
PBT 107,950 44,464 31,567 36,980 33,120 18,803 11,950 44.26%
Tax -24,021 -11,931 -8,260 -9,637 -10,755 -7,850 -3,966 34.97%
NP 83,929 32,533 23,307 27,343 22,365 10,953 7,984 47.95%
-
NP to SH 68,811 29,497 21,425 24,438 18,156 7,741 7,175 45.71%
-
Tax Rate 22.25% 26.83% 26.17% 26.06% 32.47% 41.75% 33.19% -
Total Cost 1,195,736 1,010,380 1,012,405 1,056,141 866,661 626,194 597,906 12.23%
-
Net Worth 228,479 171,359 155,039 144,159 106,951 118,247 115,466 12.03%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 19,040 8,704 10,880 7,668 7,179 8,160 27 198.04%
Div Payout % 27.67% 29.51% 50.78% 31.38% 39.55% 105.42% 0.38% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 228,479 171,359 155,039 144,159 106,951 118,247 115,466 12.03%
NOSH 544,000 272,000 272,000 272,000 272,000 135,916 135,842 25.98%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.56% 3.12% 2.25% 2.52% 2.52% 1.72% 1.32% -
ROE 30.12% 17.21% 13.82% 16.95% 16.98% 6.55% 6.21% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 235.23 383.42 380.78 398.34 399.00 468.78 446.02 -10.10%
EPS 12.65 10.84 7.88 8.98 8.15 5.70 5.28 15.66%
DPS 3.50 3.20 4.00 2.82 3.22 6.00 0.02 136.31%
NAPS 0.42 0.63 0.57 0.53 0.48 0.87 0.85 -11.07%
Adjusted Per Share Value based on latest NOSH - 272,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 235.23 191.71 190.39 199.17 163.42 117.12 111.38 13.25%
EPS 12.65 5.42 3.94 4.49 3.34 1.42 1.32 45.69%
DPS 3.50 1.60 2.00 1.41 1.32 1.50 0.00 -
NAPS 0.42 0.315 0.285 0.265 0.1966 0.2174 0.2123 12.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.92 0.86 0.58 0.95 0.955 1.16 0.67 -
P/RPS 0.39 0.22 0.15 0.24 0.24 0.25 0.15 17.24%
P/EPS 7.27 7.93 7.36 10.57 11.72 20.37 12.68 -8.84%
EY 13.75 12.61 13.58 9.46 8.53 4.91 7.88 9.71%
DY 3.80 3.72 6.90 2.97 3.37 5.17 0.03 123.93%
P/NAPS 2.19 1.37 1.02 1.79 1.99 1.33 0.79 18.50%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 27/10/21 28/10/20 08/11/19 09/11/18 10/11/17 14/11/16 26/11/15 -
Price 1.01 1.12 0.58 0.80 0.985 1.30 0.845 -
P/RPS 0.43 0.29 0.15 0.20 0.25 0.28 0.19 14.56%
P/EPS 7.98 10.33 7.36 8.90 12.09 22.83 16.00 -10.93%
EY 12.52 9.68 13.58 11.23 8.27 4.38 6.25 12.26%
DY 3.47 2.86 6.90 3.52 3.27 4.62 0.02 135.98%
P/NAPS 2.40 1.78 1.02 1.51 2.05 1.49 0.99 15.88%

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