[SAMCHEM] QoQ TTM Result on 30-Jun-2018 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
10-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- 4.49%
YoY- 75.66%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 1,092,017 1,095,216 1,083,484 1,046,132 982,862 937,600 889,026 14.70%
PBT 27,476 32,094 36,980 40,730 38,913 35,927 33,120 -11.72%
Tax -7,360 -8,531 -9,637 -10,911 -10,311 -9,798 -10,755 -22.36%
NP 20,116 23,563 27,343 29,819 28,602 26,129 22,365 -6.82%
-
NP to SH 18,490 21,358 24,438 26,533 25,393 22,289 18,156 1.22%
-
Tax Rate 26.79% 26.58% 26.06% 26.79% 26.50% 27.27% 32.47% -
Total Cost 1,071,901 1,071,653 1,056,141 1,016,313 954,260 911,471 866,661 15.23%
-
Net Worth 146,880 144,159 144,159 141,439 138,719 109,179 106,951 23.57%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 8,160 8,160 7,668 9,896 9,404 6,684 7,179 8.92%
Div Payout % 44.13% 38.21% 31.38% 37.30% 37.04% 29.99% 39.55% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 146,880 144,159 144,159 141,439 138,719 109,179 106,951 23.57%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 1.84% 2.15% 2.52% 2.85% 2.91% 2.79% 2.52% -
ROE 12.59% 14.82% 16.95% 18.76% 18.31% 20.41% 16.98% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 401.48 402.65 398.34 384.61 361.35 420.80 399.00 0.41%
EPS 6.80 7.85 8.98 9.75 9.34 10.00 8.15 -11.38%
DPS 3.00 3.00 2.82 3.64 3.46 3.00 3.22 -4.61%
NAPS 0.54 0.53 0.53 0.52 0.51 0.49 0.48 8.17%
Adjusted Per Share Value based on latest NOSH - 272,000
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 200.74 201.33 199.17 192.30 180.67 172.35 163.42 14.71%
EPS 3.40 3.93 4.49 4.88 4.67 4.10 3.34 1.19%
DPS 1.50 1.50 1.41 1.82 1.73 1.23 1.32 8.90%
NAPS 0.27 0.265 0.265 0.26 0.255 0.2007 0.1966 23.57%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.595 0.67 0.95 0.98 1.02 1.03 0.955 -
P/RPS 0.15 0.17 0.24 0.25 0.28 0.24 0.24 -26.92%
P/EPS 8.75 8.53 10.57 10.05 10.93 10.30 11.72 -17.71%
EY 11.42 11.72 9.46 9.95 9.15 9.71 8.53 21.49%
DY 5.04 4.48 2.97 3.71 3.39 2.91 3.37 30.80%
P/NAPS 1.10 1.26 1.79 1.88 2.00 2.10 1.99 -32.67%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/05/19 19/03/19 09/11/18 10/08/18 17/05/18 23/02/18 10/11/17 -
Price 0.58 0.605 0.80 1.02 1.03 1.19 0.985 -
P/RPS 0.14 0.15 0.20 0.27 0.29 0.28 0.25 -32.08%
P/EPS 8.53 7.70 8.90 10.46 11.03 11.90 12.09 -20.76%
EY 11.72 12.98 11.23 9.56 9.06 8.41 8.27 26.19%
DY 5.17 4.96 3.52 3.57 3.36 2.52 3.27 35.75%
P/NAPS 1.07 1.14 1.51 1.96 2.02 2.43 2.05 -35.19%

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