[SAMCHEM] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
29-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -75.44%
YoY- -35.35%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,057,342 762,557 498,000 259,629 1,095,215 822,060 542,093 55.91%
PBT 36,161 25,322 17,270 7,444 32,095 25,848 19,353 51.53%
Tax -10,180 -6,679 -4,313 -1,925 -8,531 -6,950 -5,179 56.72%
NP 25,981 18,643 12,957 5,519 23,564 18,898 14,174 49.61%
-
NP to SH 23,808 16,914 11,614 5,246 21,359 16,846 12,628 52.43%
-
Tax Rate 28.15% 26.38% 24.97% 25.86% 26.58% 26.89% 26.76% -
Total Cost 1,031,361 743,914 485,043 254,110 1,071,651 803,162 527,919 56.08%
-
Net Worth 155,039 155,039 152,320 146,880 144,159 144,159 141,439 6.29%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 10,880 8,160 5,440 2,720 8,160 5,440 5,440 58.53%
Div Payout % 45.70% 48.24% 46.84% 51.85% 38.20% 32.29% 43.08% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 155,039 155,039 152,320 146,880 144,159 144,159 141,439 6.29%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 2.46% 2.44% 2.60% 2.13% 2.15% 2.30% 2.61% -
ROE 15.36% 10.91% 7.62% 3.57% 14.82% 11.69% 8.93% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 388.73 280.35 183.09 95.45 402.65 302.23 199.30 55.91%
EPS 8.75 6.22 4.27 1.93 7.85 6.19 4.64 52.46%
DPS 4.00 3.00 2.00 1.00 3.00 2.00 2.00 58.53%
NAPS 0.57 0.57 0.56 0.54 0.53 0.53 0.52 6.29%
Adjusted Per Share Value based on latest NOSH - 272,000
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 194.36 140.18 91.54 47.73 201.33 151.11 99.65 55.91%
EPS 4.38 3.11 2.13 0.96 3.93 3.10 2.32 52.57%
DPS 2.00 1.50 1.00 0.50 1.50 1.00 1.00 58.53%
NAPS 0.285 0.285 0.28 0.27 0.265 0.265 0.26 6.29%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.665 0.58 0.59 0.595 0.67 0.95 0.98 -
P/RPS 0.17 0.21 0.32 0.62 0.17 0.31 0.49 -50.53%
P/EPS 7.60 9.33 13.82 30.85 8.53 15.34 21.11 -49.29%
EY 13.16 10.72 7.24 3.24 11.72 6.52 4.74 97.17%
DY 6.02 5.17 3.39 1.68 4.48 2.11 2.04 105.33%
P/NAPS 1.17 1.02 1.05 1.10 1.26 1.79 1.88 -27.04%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 08/11/19 09/08/19 29/05/19 19/03/19 09/11/18 10/08/18 -
Price 0.645 0.58 0.56 0.58 0.605 0.80 1.02 -
P/RPS 0.17 0.21 0.31 0.61 0.15 0.26 0.51 -51.82%
P/EPS 7.37 9.33 13.12 30.07 7.70 12.92 21.97 -51.62%
EY 13.57 10.72 7.62 3.33 12.98 7.74 4.55 106.78%
DY 6.20 5.17 3.57 1.72 4.96 2.50 1.96 115.03%
P/NAPS 1.13 1.02 1.00 1.07 1.14 1.51 1.96 -30.65%

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