[SAMCHEM] QoQ 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- 16.27%
YoY- -35.35%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 294,785 264,556 238,371 259,629 273,156 279,967 279,265 3.66%
PBT 10,839 8,052 9,825 7,444 6,246 6,495 7,291 30.16%
Tax -3,501 -2,366 -2,388 -1,925 -1,581 -1,771 -2,083 41.22%
NP 7,338 5,686 7,437 5,519 4,665 4,724 5,208 25.60%
-
NP to SH 6,894 5,300 6,367 5,246 4,512 4,218 4,514 32.51%
-
Tax Rate 32.30% 29.38% 24.31% 25.86% 25.31% 27.27% 28.57% -
Total Cost 287,447 258,870 230,934 254,110 268,491 275,243 274,057 3.22%
-
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 2,720 2,720 2,720 2,720 2,720 - 2,720 0.00%
Div Payout % 39.45% 51.32% 42.72% 51.85% 60.28% - 60.26% -
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 2.49% 2.15% 3.12% 2.13% 1.71% 1.69% 1.86% -
ROE 4.45% 3.42% 4.18% 3.57% 3.13% 2.93% 3.19% -
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 108.38 97.26 87.64 95.45 100.43 102.93 102.67 3.66%
EPS 2.53 1.95 2.34 1.93 1.66 1.55 1.66 32.33%
DPS 1.00 1.00 1.00 1.00 1.00 0.00 1.00 0.00%
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 54.19 48.63 43.82 47.73 50.21 51.46 51.34 3.65%
EPS 1.27 0.97 1.17 0.96 0.83 0.78 0.83 32.68%
DPS 0.50 0.50 0.50 0.50 0.50 0.00 0.50 0.00%
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 0.61 0.60 0.67 0.62 0.67 0.92 0.95 -25.51%
P/EPS 26.24 29.77 25.20 30.85 40.39 61.26 59.05 -41.68%
EY 3.81 3.36 3.97 3.24 2.48 1.63 1.69 71.67%
DY 1.50 1.72 1.69 1.68 1.49 0.00 1.02 29.22%
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 0.60 0.60 0.64 0.61 0.60 0.78 0.99 -28.31%
P/EPS 25.45 29.77 23.92 30.07 36.47 51.59 61.46 -44.35%
EY 3.93 3.36 4.18 3.33 2.74 1.94 1.63 79.51%
DY 1.55 1.72 1.79 1.72 1.65 0.00 0.98 35.63%
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