[SAMCHEM] YoY TTM 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- -13.43%
YoY- -27.18%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 1,439,419 1,124,995 1,056,138 1,092,017 982,862 755,100 603,762 15.57%
PBT 116,951 84,254 35,177 27,476 38,913 31,163 11,536 47.08%
Tax -26,262 -19,154 -9,964 -7,360 -10,311 -9,908 -6,123 27.45%
NP 90,689 65,100 25,213 20,116 28,602 21,255 5,413 59.92%
-
NP to SH 75,355 55,239 22,887 18,490 25,393 16,445 4,132 62.20%
-
Tax Rate 22.46% 22.73% 28.33% 26.79% 26.50% 31.79% 53.08% -
Total Cost 1,348,730 1,059,895 1,030,925 1,071,901 954,260 733,845 598,349 14.49%
-
Net Worth 261,119 206,719 160,479 146,880 138,719 0 114,183 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 24,480 14,144 8,160 8,160 9,404 8,166 4,106 34.63%
Div Payout % 32.49% 25.61% 35.65% 44.13% 37.04% 49.66% 99.39% -
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 0 114,183 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 6.30% 5.79% 2.39% 1.84% 2.91% 2.81% 0.90% -
ROE 28.86% 26.72% 14.26% 12.59% 18.31% 0.00% 3.62% -
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 264.60 413.60 388.29 401.48 361.35 554.64 444.16 -8.26%
EPS 13.85 20.31 8.41 6.80 9.34 12.08 3.04 28.73%
DPS 4.50 5.20 3.00 3.00 3.46 6.00 3.02 6.86%
NAPS 0.48 0.76 0.59 0.54 0.51 0.00 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 264.60 206.80 194.14 200.74 180.67 138.81 110.99 15.57%
EPS 13.85 10.15 4.21 3.40 4.67 3.02 0.76 62.18%
DPS 4.50 2.60 1.50 1.50 1.73 1.50 0.75 34.78%
NAPS 0.48 0.38 0.295 0.27 0.255 0.00 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 0.37 0.33 0.11 0.15 0.28 0.41 0.17 13.83%
P/EPS 7.04 6.65 5.17 8.75 10.93 18.96 25.00 -19.03%
EY 14.21 15.04 19.34 11.42 9.15 5.27 4.00 23.51%
DY 4.62 3.85 6.90 5.04 3.39 2.62 3.97 2.55%
P/NAPS 2.03 1.78 0.74 1.10 2.00 0.00 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 0.35 0.44 0.17 0.14 0.29 0.39 0.17 12.78%
P/EPS 6.75 9.01 7.72 8.53 11.03 17.80 25.33 -19.77%
EY 14.81 11.10 12.95 11.72 9.06 5.62 3.95 24.62%
DY 4.81 2.84 4.62 5.17 3.36 2.79 3.92 3.46%
P/NAPS 1.95 2.41 1.10 1.07 2.02 0.00 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