Highlights

[SAMCHEM] YoY Quarter Result on 2018-12-31 [#4]

Stock [SAMCHEM]: SAMCHEM HOLDINGS BHD
Announcement Date 19-Mar-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Dec-2018  [#4]
Profit Trend QoQ -     6.97%    YoY -     -40.57%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 273,156 261,424 213,463 155,518 159,317 141,549 122,474 14.30%
  YoY % 4.49% 22.47% 37.26% -2.38% 12.55% 15.57% -
  Horiz. % 223.03% 213.45% 174.29% 126.98% 130.08% 115.57% 100.00%
PBT 6,246 11,132 8,409 -691 -28 1,213 479 53.39%
  YoY % -43.89% 32.38% 1,316.93% -2,367.86% -102.31% 153.24% -
  Horiz. % 1,303.97% 2,324.01% 1,755.53% -144.26% -5.85% 253.24% 100.00%
Tax -1,581 -2,687 -3,607 -2,510 -417 -934 19 -
  YoY % 41.16% 25.51% -43.71% -501.92% 55.35% -5,015.79% -
  Horiz. % -8,321.05% -14,142.11% -18,984.21% -13,210.53% -2,194.74% -4,915.79% 100.00%
NP 4,665 8,445 4,802 -3,201 -445 279 498 45.17%
  YoY % -44.76% 75.86% 250.02% -619.33% -259.50% -43.98% -
  Horiz. % 936.75% 1,695.78% 964.26% -642.77% -89.36% 56.02% 100.00%
NP to SH 4,512 7,592 3,598 -3,755 -541 308 654 37.95%
  YoY % -40.57% 111.01% 195.82% -594.09% -275.65% -52.91% -
  Horiz. % 689.91% 1,160.86% 550.15% -574.16% -82.72% 47.09% 100.00%
Tax Rate 25.31 % 24.14 % 42.89 % - % - % 77.00 % -3.97 % -
  YoY % 4.85% -43.72% 0.00% 0.00% 0.00% 2,039.55% -
  Horiz. % -637.53% -608.06% -1,080.35% 0.00% 0.00% -1,939.55% 100.00%
Total Cost 268,491 252,979 208,661 158,719 159,762 141,270 121,976 14.05%
  YoY % 6.13% 21.24% 31.47% -0.65% 13.09% 15.82% -
  Horiz. % 220.12% 207.40% 171.07% 130.12% 130.98% 115.82% 100.00%
Net Worth 144,159 109,179 119,839 111,561 110,904 107,200 102,419 5.86%
  YoY % 32.04% -8.89% 7.42% 0.59% 3.46% 4.67% -
  Horiz. % 140.76% 106.60% 117.01% 108.93% 108.29% 104.67% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 2,720 2,228 2,723 - 27 26 - -
  YoY % 22.07% -18.19% 0.00% 0.00% 0.93% 0.00% -
  Horiz. % 10,149.63% 8,314.34% 10,163.15% 0.00% 100.93% 100.00% -
Div Payout % 60.28 % 29.35 % 75.70 % - % - % 8.70 % - % -
  YoY % 105.38% -61.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 692.87% 337.36% 870.11% 0.00% 0.00% 100.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 144,159 109,179 119,839 111,561 110,904 107,200 102,419 5.86%
  YoY % 32.04% -8.89% 7.42% 0.59% 3.46% 4.67% -
  Horiz. % 140.76% 106.60% 117.01% 108.93% 108.29% 104.67% 100.00%
NOSH 272,000 222,816 136,181 136,050 135,249 134,000 134,761 12.41%
  YoY % 22.07% 63.62% 0.10% 0.59% 0.93% -0.57% -
  Horiz. % 201.84% 165.34% 101.05% 100.96% 100.36% 99.43% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 1.71 % 3.23 % 2.25 % -2.06 % -0.28 % 0.20 % 0.41 % 26.86%
  YoY % -47.06% 43.56% 209.22% -635.71% -240.00% -51.22% -
  Horiz. % 417.07% 787.80% 548.78% -502.44% -68.29% 48.78% 100.00%
ROE 3.13 % 6.95 % 3.00 % -3.37 % -0.49 % 0.29 % 0.64 % 30.27%
  YoY % -54.96% 131.67% 189.02% -587.76% -268.97% -54.69% -
  Horiz. % 489.06% 1,085.94% 468.75% -526.56% -76.56% 45.31% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 100.43 117.33 156.75 114.31 117.79 105.63 90.88 1.68%
  YoY % -14.40% -25.15% 37.13% -2.95% 11.51% 16.23% -
  Horiz. % 110.51% 129.10% 172.48% 125.78% 129.61% 116.23% 100.00%
EPS 1.66 3.41 2.65 -2.76 -0.40 0.23 0.48 22.96%
  YoY % -51.32% 28.68% 196.01% -590.00% -273.91% -52.08% -
  Horiz. % 345.83% 710.42% 552.08% -575.00% -83.33% 47.92% 100.00%
DPS 1.00 1.00 2.00 0.00 0.02 0.02 0.00 -
  YoY % 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5,000.00% 5,000.00% 10,000.00% 0.00% 100.00% 100.00% -
NAPS 0.5300 0.4900 0.8800 0.8200 0.8200 0.8000 0.7600 -5.83%
  YoY % 8.16% -44.32% 7.32% 0.00% 2.50% 5.26% -
  Horiz. % 69.74% 64.47% 115.79% 107.89% 107.89% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 272,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 100.43 96.11 78.48 57.18 58.57 52.04 45.03 14.30%
  YoY % 4.49% 22.46% 37.25% -2.37% 12.55% 15.57% -
  Horiz. % 223.03% 213.44% 174.28% 126.98% 130.07% 115.57% 100.00%
EPS 1.66 2.79 1.32 -1.38 -0.20 0.11 0.24 38.01%
  YoY % -40.50% 111.36% 195.65% -590.00% -281.82% -54.17% -
  Horiz. % 691.67% 1,162.50% 550.00% -575.00% -83.33% 45.83% 100.00%
DPS 1.00 0.82 1.00 0.00 0.01 0.01 0.00 -
  YoY % 21.95% -18.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 8,200.00% 10,000.00% 0.00% 100.00% 100.00% -
NAPS 0.5300 0.4014 0.4406 0.4102 0.4077 0.3941 0.3765 5.86%
  YoY % 32.04% -8.90% 7.41% 0.61% 3.45% 4.67% -
  Horiz. % 140.77% 106.61% 117.03% 108.95% 108.29% 104.67% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.6700 1.0300 1.4300 0.8650 0.6500 0.6450 0.6200 -
P/RPS 0.67 0.88 0.91 0.76 0.55 0.61 0.68 -0.25%
  YoY % -23.86% -3.30% 19.74% 38.18% -9.84% -10.29% -
  Horiz. % 98.53% 129.41% 133.82% 111.76% 80.88% 89.71% 100.00%
P/EPS 40.39 30.23 54.12 -31.34 -162.50 280.62 127.76 -17.46%
  YoY % 33.61% -44.14% 272.69% 80.71% -157.91% 119.65% -
  Horiz. % 31.61% 23.66% 42.36% -24.53% -127.19% 219.65% 100.00%
EY 2.48 3.31 1.85 -3.19 -0.62 0.36 0.78 21.25%
  YoY % -25.08% 78.92% 157.99% -414.52% -272.22% -53.85% -
  Horiz. % 317.95% 424.36% 237.18% -408.97% -79.49% 46.15% 100.00%
DY 1.49 0.97 1.40 0.00 0.03 0.03 0.00 -
  YoY % 53.61% -30.71% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 4,966.67% 3,233.33% 4,666.67% 0.00% 100.00% 100.00% -
P/NAPS 1.26 2.10 1.63 1.05 0.79 0.81 0.82 7.42%
  YoY % -40.00% 28.83% 55.24% 32.91% -2.47% -1.22% -
  Horiz. % 153.66% 256.10% 198.78% 128.05% 96.34% 98.78% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 19/03/19 23/02/18 23/02/17 26/02/16 27/02/15 27/02/14 25/02/13 -
Price 0.6050 1.1900 1.7600 0.8000 0.6800 0.6250 0.6150 -
P/RPS 0.60 1.01 1.12 0.70 0.58 0.59 0.68 -2.06%
  YoY % -40.59% -9.82% 60.00% 20.69% -1.69% -13.24% -
  Horiz. % 88.24% 148.53% 164.71% 102.94% 85.29% 86.76% 100.00%
P/EPS 36.47 34.93 66.61 -28.99 -170.00 271.92 126.73 -18.74%
  YoY % 4.41% -47.56% 329.77% 82.95% -162.52% 114.57% -
  Horiz. % 28.78% 27.56% 52.56% -22.88% -134.14% 214.57% 100.00%
EY 2.74 2.86 1.50 -3.45 -0.59 0.37 0.79 23.02%
  YoY % -4.20% 90.67% 143.48% -484.75% -259.46% -53.16% -
  Horiz. % 346.84% 362.03% 189.87% -436.71% -74.68% 46.84% 100.00%
DY 1.65 0.84 1.14 0.00 0.03 0.03 0.00 -
  YoY % 96.43% -26.32% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 5,500.00% 2,800.00% 3,800.00% 0.00% 100.00% 100.00% -
P/NAPS 1.14 2.43 2.00 0.98 0.83 0.78 0.81 5.86%
  YoY % -53.09% 21.50% 104.08% 18.07% 6.41% -3.70% -
  Horiz. % 140.74% 300.00% 246.91% 120.99% 102.47% 96.30% 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.
 


 

360  384  566  594 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.245-0.025 
 EKOVEST 0.945+0.01 
 KNM 0.195+0.02 
 WCT-WE 0.18+0.02 
 SAPNRG 0.34+0.005 
 IRIS 0.18+0.005 
 IWCITY 1.18-0.01 
 HIBISCS 1.20+0.03 
 BARAKAH 0.1050.00 
 MALTON 0.64+0.025 
Partners & Brokers