[SAMCHEM] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
19-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- -12.6%
YoY- -4.18%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,405,603 1,052,724 1,057,341 1,095,216 937,600 697,178 600,005 15.22%
PBT 118,413 60,144 36,160 32,094 35,927 27,998 11,136 48.23%
Tax -26,841 -13,832 -10,180 -8,531 -9,798 -9,044 -5,849 28.88%
NP 91,572 46,312 25,980 23,563 26,129 18,954 5,287 60.78%
-
NP to SH 74,717 40,614 23,807 21,358 22,289 15,078 4,034 62.58%
-
Tax Rate 22.67% 23.00% 28.15% 26.58% 27.27% 32.30% 52.52% -
Total Cost 1,314,031 1,006,412 1,031,361 1,071,653 911,471 678,224 594,718 14.11%
-
Net Worth 244,799 187,679 155,039 144,159 109,179 119,839 111,561 13.98%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 21,760 11,424 10,880 8,160 6,684 8,843 2,067 47.98%
Div Payout % 29.12% 28.13% 45.70% 38.21% 29.99% 58.65% 51.26% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 244,799 187,679 155,039 144,159 109,179 119,839 111,561 13.98%
NOSH 544,000 272,000 272,000 272,000 272,000 136,181 136,050 25.95%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.51% 4.40% 2.46% 2.15% 2.79% 2.72% 0.88% -
ROE 30.52% 21.64% 15.36% 14.82% 20.41% 12.58% 3.62% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 258.38 387.03 388.73 402.65 420.80 511.95 441.02 -8.51%
EPS 13.73 14.93 8.75 7.85 10.00 11.07 2.97 29.03%
DPS 4.00 4.20 4.00 3.00 3.00 6.50 1.52 17.48%
NAPS 0.45 0.69 0.57 0.53 0.49 0.88 0.82 -9.50%
Adjusted Per Share Value based on latest NOSH - 272,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 258.38 193.52 194.36 201.33 172.35 128.16 110.30 15.22%
EPS 13.73 7.47 4.38 3.93 4.10 2.77 0.74 62.63%
DPS 4.00 2.10 2.00 1.50 1.23 1.63 0.38 47.98%
NAPS 0.45 0.345 0.285 0.265 0.2007 0.2203 0.2051 13.97%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.87 1.11 0.665 0.67 1.03 1.43 0.865 -
P/RPS 0.34 0.29 0.17 0.17 0.24 0.28 0.20 9.23%
P/EPS 6.33 7.43 7.60 8.53 10.30 12.92 29.17 -22.46%
EY 15.79 13.45 13.16 11.72 9.71 7.74 3.43 28.94%
DY 4.60 3.78 6.02 4.48 2.91 4.55 1.76 17.34%
P/NAPS 1.93 1.61 1.17 1.26 2.10 1.63 1.05 10.66%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 23/02/21 28/02/20 19/03/19 23/02/18 23/02/17 26/02/16 -
Price 0.97 1.46 0.645 0.605 1.19 1.76 0.80 -
P/RPS 0.38 0.38 0.17 0.15 0.28 0.34 0.18 13.24%
P/EPS 7.06 9.78 7.37 7.70 11.90 15.90 26.98 -20.00%
EY 14.16 10.23 13.57 12.98 8.41 6.29 3.71 24.98%
DY 4.12 2.88 6.20 4.96 2.52 3.69 1.90 13.75%
P/NAPS 2.16 2.12 1.13 1.14 2.43 2.00 0.98 14.06%

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