Highlights

[SAMCHEM] YoY Quarter Result on 2019-09-30 [#3]

Stock [SAMCHEM]: SAMCHEM HOLDINGS BHD
Announcement Date 08-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -16.76%    YoY -     25.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 264,556 279,967 242,615 171,262 149,646 154,282 136,792 11.61%
  YoY % -5.50% 15.40% 41.66% 14.44% -3.00% 12.79% -
  Horiz. % 193.40% 204.67% 177.36% 125.20% 109.40% 112.79% 100.00%
PBT 8,052 6,495 10,245 6,321 1,218 3,901 3,220 16.50%
  YoY % 23.97% -36.60% 62.08% 418.97% -68.78% 21.15% -
  Horiz. % 250.06% 201.71% 318.17% 196.30% 37.83% 121.15% 100.00%
Tax -2,366 -1,771 -3,045 -2,093 -347 -1,241 -884 17.82%
  YoY % -33.60% 41.84% -45.48% -503.17% 72.04% -40.38% -
  Horiz. % 267.65% 200.34% 344.46% 236.76% 39.25% 140.38% 100.00%
NP 5,686 4,724 7,200 4,228 871 2,660 2,336 15.97%
  YoY % 20.36% -34.39% 70.29% 385.42% -67.26% 13.87% -
  Horiz. % 243.41% 202.23% 308.22% 180.99% 37.29% 113.87% 100.00%
NP to SH 5,300 4,218 6,313 3,262 1,209 1,830 2,122 16.47%
  YoY % 25.65% -33.19% 93.53% 169.81% -33.93% -13.76% -
  Horiz. % 249.76% 198.77% 297.50% 153.72% 56.97% 86.24% 100.00%
Tax Rate 29.38 % 27.27 % 29.72 % 33.11 % 28.49 % 31.81 % 27.45 % 1.14%
  YoY % 7.74% -8.24% -10.24% 16.22% -10.44% 15.88% -
  Horiz. % 107.03% 99.34% 108.27% 120.62% 103.79% 115.88% 100.00%
Total Cost 258,870 275,243 235,415 167,034 148,775 151,622 134,456 11.53%
  YoY % -5.95% 16.92% 40.94% 12.27% -1.88% 12.77% -
  Horiz. % 192.53% 204.71% 175.09% 124.23% 110.65% 112.77% 100.00%
Net Worth 155,039 144,159 106,951 118,247 115,466 111,155 108,820 6.07%
  YoY % 7.55% 34.79% -9.55% 2.41% 3.88% 2.15% -
  Horiz. % 142.47% 132.48% 98.28% 108.66% 106.11% 102.15% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 2,720 - 2,228 13 - 3,388 - -
  YoY % 0.00% 0.00% 16,294.38% 0.00% 0.00% 0.00% -
  Horiz. % 80.26% 0.00% 65.75% 0.40% 0.00% 100.00% -
Div Payout % 51.32 % - % 35.29 % 0.42 % - % 185.19 % - % -
  YoY % 0.00% 0.00% 8,302.38% 0.00% 0.00% 0.00% -
  Horiz. % 27.71% 0.00% 19.06% 0.23% 0.00% 100.00% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 155,039 144,159 106,951 118,247 115,466 111,155 108,820 6.07%
  YoY % 7.55% 34.79% -9.55% 2.41% 3.88% 2.15% -
  Horiz. % 142.47% 132.48% 98.28% 108.66% 106.11% 102.15% 100.00%
NOSH 272,000 272,000 222,816 135,916 135,842 135,555 136,025 12.24%
  YoY % 0.00% 22.07% 63.94% 0.05% 0.21% -0.35% -
  Horiz. % 199.96% 199.96% 163.80% 99.92% 99.87% 99.65% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 2.15 % 1.69 % 2.97 % 2.47 % 0.58 % 1.72 % 1.71 % 3.89%
  YoY % 27.22% -43.10% 20.24% 325.86% -66.28% 0.58% -
  Horiz. % 125.73% 98.83% 173.68% 144.44% 33.92% 100.58% 100.00%
ROE 3.42 % 2.93 % 5.90 % 2.76 % 1.05 % 1.65 % 1.95 % 9.81%
  YoY % 16.72% -50.34% 113.77% 162.86% -36.36% -15.38% -
  Horiz. % 175.38% 150.26% 302.56% 141.54% 53.85% 84.62% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 97.26 102.93 108.89 126.01 110.16 113.81 100.56 -0.55%
  YoY % -5.51% -5.47% -13.59% 14.39% -3.21% 13.18% -
  Horiz. % 96.72% 102.36% 108.28% 125.31% 109.55% 113.18% 100.00%
EPS 1.95 1.55 2.83 2.40 0.89 1.35 1.56 3.79%
  YoY % 25.81% -45.23% 17.92% 169.66% -34.07% -13.46% -
  Horiz. % 125.00% 99.36% 181.41% 153.85% 57.05% 86.54% 100.00%
DPS 1.00 0.00 1.00 0.01 0.00 2.50 0.00 -
  YoY % 0.00% 0.00% 9,900.00% 0.00% 0.00% 0.00% -
  Horiz. % 40.00% 0.00% 40.00% 0.40% 0.00% 100.00% -
NAPS 0.5700 0.5300 0.4800 0.8700 0.8500 0.8200 0.8000 -5.49%
  YoY % 7.55% 10.42% -44.83% 2.35% 3.66% 2.50% -
  Horiz. % 71.25% 66.25% 60.00% 108.75% 106.25% 102.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 272,000
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 97.26 102.93 89.20 62.96 55.02 56.72 50.29 11.61%
  YoY % -5.51% 15.39% 41.68% 14.43% -3.00% 12.79% -
  Horiz. % 193.40% 204.67% 177.37% 125.19% 109.41% 112.79% 100.00%
EPS 1.95 1.55 2.32 1.20 0.44 0.67 0.78 16.49%
  YoY % 25.81% -33.19% 93.33% 172.73% -34.33% -14.10% -
  Horiz. % 250.00% 198.72% 297.44% 153.85% 56.41% 85.90% 100.00%
DPS 1.00 0.00 0.82 0.00 0.00 1.25 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.00% 0.00% 65.60% 0.00% 0.00% 100.00% -
NAPS 0.5700 0.5300 0.3932 0.4347 0.4245 0.4087 0.4001 6.07%
  YoY % 7.55% 34.79% -9.55% 2.40% 3.87% 2.15% -
  Horiz. % 142.46% 132.47% 98.28% 108.65% 106.10% 102.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.5800 0.9500 0.9550 1.1600 0.6700 0.7800 0.6800 -
P/RPS 0.60 0.92 0.88 0.92 0.61 0.69 0.68 -2.06%
  YoY % -34.78% 4.55% -4.35% 50.82% -11.59% 1.47% -
  Horiz. % 88.24% 135.29% 129.41% 135.29% 89.71% 101.47% 100.00%
P/EPS 29.77 61.26 33.71 48.33 75.28 57.78 43.59 -6.15%
  YoY % -51.40% 81.73% -30.25% -35.80% 30.29% 32.55% -
  Horiz. % 68.30% 140.54% 77.33% 110.87% 172.70% 132.55% 100.00%
EY 3.36 1.63 2.97 2.07 1.33 1.73 2.29 6.60%
  YoY % 106.13% -45.12% 43.48% 55.64% -23.12% -24.45% -
  Horiz. % 146.72% 71.18% 129.69% 90.39% 58.08% 75.55% 100.00%
DY 1.72 0.00 1.05 0.01 0.00 3.21 0.00 -
  YoY % 0.00% 0.00% 10,400.00% 0.00% 0.00% 0.00% -
  Horiz. % 53.58% 0.00% 32.71% 0.31% 0.00% 100.00% -
P/NAPS 1.02 1.79 1.99 1.33 0.79 0.95 0.85 3.08%
  YoY % -43.02% -10.05% 49.62% 68.35% -16.84% 11.76% -
  Horiz. % 120.00% 210.59% 234.12% 156.47% 92.94% 111.76% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 08/11/19 09/11/18 10/11/17 14/11/16 26/11/15 24/11/14 25/11/13 -
Price 0.5800 0.8000 0.9850 1.3000 0.8450 0.6400 0.6200 -
P/RPS 0.60 0.78 0.90 1.03 0.77 0.56 0.62 -0.54%
  YoY % -23.08% -13.33% -12.62% 33.77% 37.50% -9.68% -
  Horiz. % 96.77% 125.81% 145.16% 166.13% 124.19% 90.32% 100.00%
P/EPS 29.77 51.59 34.77 54.17 94.94 47.41 39.74 -4.70%
  YoY % -42.30% 48.38% -35.81% -42.94% 100.25% 19.30% -
  Horiz. % 74.91% 129.82% 87.49% 136.31% 238.90% 119.30% 100.00%
EY 3.36 1.94 2.88 1.85 1.05 2.11 2.52 4.91%
  YoY % 73.20% -32.64% 55.68% 76.19% -50.24% -16.27% -
  Horiz. % 133.33% 76.98% 114.29% 73.41% 41.67% 83.73% 100.00%
DY 1.72 0.00 1.02 0.01 0.00 3.91 0.00 -
  YoY % 0.00% 0.00% 10,100.00% 0.00% 0.00% 0.00% -
  Horiz. % 43.99% 0.00% 26.09% 0.26% 0.00% 100.00% -
P/NAPS 1.02 1.51 2.05 1.49 0.99 0.78 0.78 4.57%
  YoY % -32.45% -26.34% 37.58% 50.51% 26.92% 0.00% -
  Horiz. % 130.77% 193.59% 262.82% 191.03% 126.92% 100.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers