[SAMCHEM] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
09-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- -11.07%
YoY- 14.62%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 996,000 1,038,516 1,095,215 1,096,080 1,084,186 1,051,312 937,600 4.12%
PBT 34,540 29,776 32,095 34,464 38,706 48,248 35,928 -2.59%
Tax -8,626 -7,700 -8,531 -9,266 -10,358 -12,384 -9,798 -8.16%
NP 25,914 22,076 23,564 25,197 28,348 35,864 26,130 -0.55%
-
NP to SH 23,228 20,984 21,359 22,461 25,256 32,456 22,290 2.79%
-
Tax Rate 24.97% 25.86% 26.58% 26.89% 26.76% 25.67% 27.27% -
Total Cost 970,086 1,016,440 1,071,651 1,070,882 1,055,838 1,015,448 911,470 4.25%
-
Net Worth 152,320 146,880 144,159 144,159 141,439 138,719 109,179 24.93%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 10,880 10,880 8,160 7,253 10,880 10,880 6,684 38.49%
Div Payout % 46.84% 51.85% 38.20% 32.29% 43.08% 33.52% 29.99% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 152,320 146,880 144,159 144,159 141,439 138,719 109,179 24.93%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 2.60% 2.13% 2.15% 2.30% 2.61% 3.41% 2.79% -
ROE 15.25% 14.29% 14.82% 15.58% 17.86% 23.40% 20.42% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 366.18 381.81 402.65 402.97 398.60 386.51 420.80 -8.87%
EPS 8.54 7.72 7.85 8.25 9.28 11.92 10.00 -10.01%
DPS 4.00 4.00 3.00 2.67 4.00 4.00 3.00 21.20%
NAPS 0.56 0.54 0.53 0.53 0.52 0.51 0.49 9.33%
Adjusted Per Share Value based on latest NOSH - 272,000
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 183.09 190.90 201.33 201.49 199.30 193.26 172.35 4.12%
EPS 4.27 3.86 3.93 4.13 4.64 5.97 4.10 2.75%
DPS 2.00 2.00 1.50 1.33 2.00 2.00 1.23 38.40%
NAPS 0.28 0.27 0.265 0.265 0.26 0.255 0.2007 24.93%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.59 0.595 0.67 0.95 0.98 1.02 1.03 -
P/RPS 0.16 0.16 0.17 0.24 0.25 0.26 0.24 -23.74%
P/EPS 6.91 7.71 8.53 11.50 10.55 8.55 10.30 -23.42%
EY 14.47 12.97 11.72 8.69 9.47 11.70 9.71 30.56%
DY 6.78 6.72 4.48 2.81 4.08 3.92 2.91 76.02%
P/NAPS 1.05 1.10 1.26 1.79 1.88 2.00 2.10 -37.08%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 09/08/19 29/05/19 19/03/19 09/11/18 10/08/18 17/05/18 23/02/18 -
Price 0.56 0.58 0.605 0.80 1.02 1.03 1.19 -
P/RPS 0.15 0.15 0.15 0.20 0.26 0.27 0.28 -34.11%
P/EPS 6.56 7.52 7.70 9.69 10.99 8.63 11.90 -32.84%
EY 15.25 13.30 12.98 10.32 9.10 11.58 8.41 48.86%
DY 7.14 6.90 4.96 3.33 3.92 3.88 2.52 100.61%
P/NAPS 1.00 1.07 1.14 1.51 1.96 2.02 2.43 -44.76%

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