[SAMCHEM] QoQ Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 45.61%
YoY- 61.96%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,095,215 1,096,080 1,084,186 1,051,312 937,600 901,568 867,124 16.79%
PBT 32,095 34,464 38,706 48,248 35,928 33,061 29,102 6.72%
Tax -8,531 -9,266 -10,358 -12,384 -9,798 -9,482 -8,134 3.21%
NP 23,564 25,197 28,348 35,864 26,130 23,578 20,968 8.06%
-
NP to SH 21,359 22,461 25,256 32,456 22,290 19,596 16,768 17.45%
-
Tax Rate 26.58% 26.89% 26.76% 25.67% 27.27% 28.68% 27.95% -
Total Cost 1,071,651 1,070,882 1,055,838 1,015,448 911,470 877,989 846,156 17.00%
-
Net Worth 144,159 144,159 141,439 138,719 109,179 106,951 102,495 25.45%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 8,160 7,253 10,880 10,880 6,684 5,941 4,456 49.51%
Div Payout % 38.20% 32.29% 43.08% 33.52% 29.99% 30.32% 26.58% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 144,159 144,159 141,439 138,719 109,179 106,951 102,495 25.45%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.15% 2.30% 2.61% 3.41% 2.79% 2.62% 2.42% -
ROE 14.82% 15.58% 17.86% 23.40% 20.42% 18.32% 16.36% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 402.65 402.97 398.60 386.51 420.80 404.62 389.17 2.28%
EPS 7.85 8.25 9.28 11.92 10.00 8.80 7.52 2.89%
DPS 3.00 2.67 4.00 4.00 3.00 2.67 2.00 30.94%
NAPS 0.53 0.53 0.52 0.51 0.49 0.48 0.46 9.87%
Adjusted Per Share Value based on latest NOSH - 272,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 201.33 201.49 199.30 193.26 172.35 165.73 159.40 16.79%
EPS 3.93 4.13 4.64 5.97 4.10 3.60 3.08 17.58%
DPS 1.50 1.33 2.00 2.00 1.23 1.09 0.82 49.40%
NAPS 0.265 0.265 0.26 0.255 0.2007 0.1966 0.1884 25.46%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.67 0.95 0.98 1.02 1.03 0.955 0.915 -
P/RPS 0.17 0.24 0.25 0.26 0.24 0.24 0.24 -20.48%
P/EPS 8.53 11.50 10.55 8.55 10.30 10.86 12.16 -21.00%
EY 11.72 8.69 9.47 11.70 9.71 9.21 8.22 26.59%
DY 4.48 2.81 4.08 3.92 2.91 2.79 2.19 60.93%
P/NAPS 1.26 1.79 1.88 2.00 2.10 1.99 1.99 -26.20%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 19/03/19 09/11/18 10/08/18 17/05/18 23/02/18 10/11/17 15/08/17 -
Price 0.605 0.80 1.02 1.03 1.19 0.985 0.785 -
P/RPS 0.15 0.20 0.26 0.27 0.28 0.24 0.20 -17.40%
P/EPS 7.70 9.69 10.99 8.63 11.90 11.20 10.43 -18.27%
EY 12.98 10.32 9.10 11.58 8.41 8.93 9.59 22.29%
DY 4.96 3.33 3.92 3.88 2.52 2.71 2.55 55.63%
P/NAPS 1.14 1.51 1.96 2.02 2.43 2.05 1.71 -23.62%

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