Highlights

[SAMCHEM] YoY Quarter Result on 2019-06-30 [#2]

Stock [SAMCHEM]: SAMCHEM HOLDINGS BHD
Announcement Date 09-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     21.37%    YoY -     41.05%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 238,371 279,265 215,995 152,809 141,040 165,063 139,422 9.35%
  YoY % -14.64% 29.29% 41.35% 8.34% -14.55% 18.39% -
  Horiz. % 170.97% 200.30% 154.92% 109.60% 101.16% 118.39% 100.00%
PBT 9,825 7,291 5,474 7,357 5,193 2,800 3,511 18.70%
  YoY % 34.76% 33.19% -25.59% 41.67% 85.46% -20.25% -
  Horiz. % 279.83% 207.66% 155.91% 209.54% 147.91% 79.75% 100.00%
Tax -2,388 -2,083 -1,483 -1,625 -1,644 -974 -1,050 14.67%
  YoY % -14.64% -40.46% 8.74% 1.16% -68.79% 7.24% -
  Horiz. % 227.43% 198.38% 141.24% 154.76% 156.57% 92.76% 100.00%
NP 7,437 5,208 3,991 5,732 3,549 1,826 2,461 20.23%
  YoY % 42.80% 30.49% -30.37% 61.51% 94.36% -25.80% -
  Horiz. % 302.19% 211.62% 162.17% 232.91% 144.21% 74.20% 100.00%
NP to SH 6,367 4,514 3,374 4,575 3,019 1,632 2,327 18.26%
  YoY % 41.05% 33.79% -26.25% 51.54% 84.99% -29.87% -
  Horiz. % 273.61% 193.98% 144.99% 196.61% 129.74% 70.13% 100.00%
Tax Rate 24.31 % 28.57 % 27.09 % 22.09 % 31.66 % 34.79 % 29.91 % -3.39%
  YoY % -14.91% 5.46% 22.63% -30.23% -9.00% 16.32% -
  Horiz. % 81.28% 95.52% 90.57% 73.85% 105.85% 116.32% 100.00%
Total Cost 230,934 274,057 212,004 147,077 137,491 163,237 136,961 9.09%
  YoY % -15.74% 29.27% 44.14% 6.97% -15.77% 19.19% -
  Horiz. % 168.61% 200.10% 154.79% 107.39% 100.39% 119.19% 100.00%
Net Worth 152,320 141,439 102,495 117,098 118,312 112,879 106,143 6.20%
  YoY % 7.69% 38.00% -12.47% -1.03% 4.81% 6.35% -
  Horiz. % 143.50% 133.25% 96.56% 110.32% 111.46% 106.35% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 2,720 2,720 2,228 13 27 - - -
  YoY % 0.00% 22.07% 16,264.28% -49.94% 0.00% 0.00% -
  Horiz. % 10,000.74% 10,000.74% 8,192.37% 50.06% 100.00% - -
Div Payout % 42.72 % 60.26 % 66.04 % 0.30 % 0.90 % - % - % -
  YoY % -29.11% -8.75% 21,913.33% -66.67% 0.00% 0.00% -
  Horiz. % 4,746.67% 6,695.56% 7,337.78% 33.33% 100.00% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 152,320 141,439 102,495 117,098 118,312 112,879 106,143 6.20%
  YoY % 7.69% 38.00% -12.47% -1.03% 4.81% 6.35% -
  Horiz. % 143.50% 133.25% 96.56% 110.32% 111.46% 106.35% 100.00%
NOSH 272,000 272,000 222,816 136,160 135,990 135,999 136,081 12.23%
  YoY % 0.00% 22.07% 63.64% 0.12% -0.01% -0.06% -
  Horiz. % 199.88% 199.88% 163.74% 100.06% 99.93% 99.94% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 3.12 % 1.86 % 1.85 % 3.75 % 2.52 % 1.11 % 1.77 % 9.90%
  YoY % 67.74% 0.54% -50.67% 48.81% 127.03% -37.29% -
  Horiz. % 176.27% 105.08% 104.52% 211.86% 142.37% 62.71% 100.00%
ROE 4.18 % 3.19 % 3.29 % 3.91 % 2.55 % 1.45 % 2.19 % 11.37%
  YoY % 31.03% -3.04% -15.86% 53.33% 75.86% -33.79% -
  Horiz. % 190.87% 145.66% 150.23% 178.54% 116.44% 66.21% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 87.64 102.67 96.94 112.23 103.71 121.37 102.45 -2.57%
  YoY % -14.64% 5.91% -13.62% 8.22% -14.55% 18.47% -
  Horiz. % 85.54% 100.21% 94.62% 109.55% 101.23% 118.47% 100.00%
EPS 2.34 1.66 1.51 3.36 2.22 1.20 1.71 5.36%
  YoY % 40.96% 9.93% -55.06% 51.35% 85.00% -29.82% -
  Horiz. % 136.84% 97.08% 88.30% 196.49% 129.82% 70.18% 100.00%
DPS 1.00 1.00 1.00 0.01 0.02 0.00 0.00 -
  YoY % 0.00% 0.00% 9,900.00% -50.00% 0.00% 0.00% -
  Horiz. % 5,000.00% 5,000.00% 5,000.00% 50.00% 100.00% - -
NAPS 0.5600 0.5200 0.4600 0.8600 0.8700 0.8300 0.7800 -5.37%
  YoY % 7.69% 13.04% -46.51% -1.15% 4.82% 6.41% -
  Horiz. % 71.79% 66.67% 58.97% 110.26% 111.54% 106.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 272,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 87.64 102.67 79.41 56.18 51.85 60.68 51.26 9.35%
  YoY % -14.64% 29.29% 41.35% 8.35% -14.55% 18.38% -
  Horiz. % 170.97% 200.29% 154.92% 109.60% 101.15% 118.38% 100.00%
EPS 2.34 1.66 1.24 1.68 1.11 0.60 0.86 18.15%
  YoY % 40.96% 33.87% -26.19% 51.35% 85.00% -30.23% -
  Horiz. % 272.09% 193.02% 144.19% 195.35% 129.07% 69.77% 100.00%
DPS 1.00 1.00 0.82 0.01 0.01 0.00 0.00 -
  YoY % 0.00% 21.95% 8,100.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 8,200.00% 100.00% 100.00% - -
NAPS 0.5600 0.5200 0.3768 0.4305 0.4350 0.4150 0.3902 6.20%
  YoY % 7.69% 38.00% -12.47% -1.03% 4.82% 6.36% -
  Horiz. % 143.52% 133.26% 96.57% 110.33% 111.48% 106.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5900 0.9800 0.9150 0.7950 0.7000 0.7250 0.6500 -
P/RPS 0.67 0.95 0.94 0.71 0.67 0.60 0.63 1.03%
  YoY % -29.47% 1.06% 32.39% 5.97% 11.67% -4.76% -
  Horiz. % 106.35% 150.79% 149.21% 112.70% 106.35% 95.24% 100.00%
P/EPS 25.20 59.05 60.43 23.66 31.53 60.42 38.01 -6.62%
  YoY % -57.32% -2.28% 155.41% -24.96% -47.82% 58.96% -
  Horiz. % 66.30% 155.35% 158.98% 62.25% 82.95% 158.96% 100.00%
EY 3.97 1.69 1.65 4.23 3.17 1.66 2.63 7.10%
  YoY % 134.91% 2.42% -60.99% 33.44% 90.96% -36.88% -
  Horiz. % 150.95% 64.26% 62.74% 160.84% 120.53% 63.12% 100.00%
DY 1.69 1.02 1.09 0.01 0.03 0.00 0.00 -
  YoY % 65.69% -6.42% 10,800.00% -66.67% 0.00% 0.00% -
  Horiz. % 5,633.33% 3,400.00% 3,633.33% 33.33% 100.00% - -
P/NAPS 1.05 1.88 1.99 0.92 0.80 0.87 0.83 3.99%
  YoY % -44.15% -5.53% 116.30% 15.00% -8.05% 4.82% -
  Horiz. % 126.51% 226.51% 239.76% 110.84% 96.39% 104.82% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 09/08/19 10/08/18 15/08/17 22/08/16 20/08/15 22/08/14 23/08/13 -
Price 0.5600 1.0200 0.7850 0.8200 0.6400 0.7650 0.6100 -
P/RPS 0.64 0.99 0.81 0.73 0.62 0.63 0.60 1.08%
  YoY % -35.35% 22.22% 10.96% 17.74% -1.59% 5.00% -
  Horiz. % 106.67% 165.00% 135.00% 121.67% 103.33% 105.00% 100.00%
P/EPS 23.92 61.46 51.84 24.40 28.83 63.75 35.67 -6.44%
  YoY % -61.08% 18.56% 112.46% -15.37% -54.78% 78.72% -
  Horiz. % 67.06% 172.30% 145.33% 68.40% 80.82% 178.72% 100.00%
EY 4.18 1.63 1.93 4.10 3.47 1.57 2.80 6.90%
  YoY % 156.44% -15.54% -52.93% 18.16% 121.02% -43.93% -
  Horiz. % 149.29% 58.21% 68.93% 146.43% 123.93% 56.07% 100.00%
DY 1.79 0.98 1.27 0.01 0.03 0.00 0.00 -
  YoY % 82.65% -22.83% 12,600.00% -66.67% 0.00% 0.00% -
  Horiz. % 5,966.67% 3,266.67% 4,233.33% 33.33% 100.00% - -
P/NAPS 1.00 1.96 1.71 0.95 0.74 0.92 0.78 4.23%
  YoY % -48.98% 14.62% 80.00% 28.38% -19.57% 17.95% -
  Horiz. % 128.21% 251.28% 219.23% 121.79% 94.87% 117.95% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

397  252  529  780 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.04 
 IWCITY 0.95+0.08 
 GPACKET-WB 0.185+0.01 
 VSOLAR 0.1350.00 
 GPACKET 0.645+0.04 
 HSI-H6P 0.17-0.025 
 AAX 0.185-0.01 
 KNM 0.365+0.005 
 HSI-C7E 0.21+0.02 
 HSI-C7F 0.405+0.035 

TOP ARTICLES

1. Crest Builder's Q2 Results - to worry or not? JL's Stock Picks and Coverages
2. Jaks Resources Berhad - Within Expectations PublicInvest Research
3. Tony Fernandes: AirAsia's ancillary growth to compensate for M'sia processing fee removal Good Articles to Share
4. Bad Quarter Reports My Trading Adventure
5. River of Life - a vanity project that fails to measure up - CYNTHIA GABRIEL & LALITHA KUNARATNAM Good Articles to Share
6. Patience and Greed My Trading Adventure
7. [转贴] [HIBISCUS PETROLEUM BHD:2021年的任务:每日平均净产量达到20,000桶石油(“bopd”);和获得1亿桶石油的净已探明和可能储量/权利] - James的股票投资James Share Investing James的股票投资James Share Investing
8. 大马股票分析报告 – Master-Pack 2Q2019 Investment Path
Partners & Brokers