[SAMCHEM] QoQ TTM 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- -13.43%
YoY- -27.18%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,057,341 1,035,712 1,051,123 1,092,017 1,095,216 1,083,484 1,046,132 0.71%
PBT 36,160 31,567 30,010 27,476 32,094 36,980 40,730 -7.60%
Tax -10,180 -8,260 -7,665 -7,360 -8,531 -9,637 -10,911 -4.50%
NP 25,980 23,307 22,345 20,116 23,563 27,343 29,819 -8.75%
-
NP to SH 23,807 21,425 20,343 18,490 21,358 24,438 26,533 -6.95%
-
Tax Rate 28.15% 26.17% 25.54% 26.79% 26.58% 26.06% 26.79% -
Total Cost 1,031,361 1,012,405 1,028,778 1,071,901 1,071,653 1,056,141 1,016,313 0.98%
-
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 10,880 8,160 8,160 8,160 7,668 9,896 6.50%
Div Payout % 45.70% 50.78% 40.11% 44.13% 38.21% 31.38% 37.30% -
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% 2.25% 2.13% 1.84% 2.15% 2.52% 2.85% -
ROE 15.36% 13.82% 13.36% 12.59% 14.82% 16.95% 18.76% -
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 388.73 380.78 386.44 401.48 402.65 398.34 384.61 0.71%
EPS 8.75 7.88 7.48 6.80 7.85 8.98 9.75 -6.94%
DPS 4.00 4.00 3.00 3.00 3.00 2.82 3.64 6.47%
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 194.36 190.39 193.22 200.74 201.33 199.17 192.30 0.71%
EPS 4.38 3.94 3.74 3.40 3.93 4.49 4.88 -6.93%
DPS 2.00 2.00 1.50 1.50 1.50 1.41 1.82 6.47%
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 0.15 0.15 0.15 0.17 0.24 0.25 -22.61%
P/EPS 7.60 7.36 7.89 8.75 8.53 10.57 10.05 -16.95%
EY 13.16 13.58 12.68 11.42 11.72 9.46 9.95 20.42%
DY 6.02 6.90 5.08 5.04 4.48 2.97 3.71 37.96%
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 0.15 0.14 0.14 0.15 0.20 0.27 -26.47%
P/EPS 7.37 7.36 7.49 8.53 7.70 8.90 10.46 -20.76%
EY 13.57 13.58 13.36 11.72 12.98 11.23 9.56 26.22%
DY 6.20 6.90 5.36 5.17 4.96 3.52 3.57 44.33%
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