[SAMCHEM] YoY Annualized Quarter 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- -22.18%
YoY- 50.62%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 1,404,510 919,036 996,000 1,084,186 867,124 624,906 593,852 15.41%
PBT 125,326 37,860 34,540 38,706 29,102 26,536 21,408 34.21%
Tax -29,524 -9,860 -8,626 -10,358 -8,134 -6,688 -6,178 29.75%
NP 95,802 28,000 25,914 28,348 20,968 19,848 15,230 35.82%
-
NP to SH 76,382 26,178 23,228 25,256 16,768 16,436 13,126 34.07%
-
Tax Rate 23.56% 26.04% 24.97% 26.76% 27.95% 25.20% 28.86% -
Total Cost 1,308,708 891,036 970,086 1,055,838 846,156 605,058 578,622 14.55%
-
Net Worth 217,600 171,359 152,320 141,439 102,495 117,011 118,215 10.69%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 21,760 5,440 10,880 10,880 4,456 81 54 171.52%
Div Payout % 28.49% 20.78% 46.84% 43.08% 26.58% 0.50% 0.41% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 217,600 171,359 152,320 141,439 102,495 117,011 118,215 10.69%
NOSH 544,000 272,000 272,000 272,000 272,000 136,059 135,879 25.98%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.82% 3.05% 2.60% 2.61% 2.42% 3.18% 2.56% -
ROE 35.10% 15.28% 15.25% 17.86% 16.36% 14.05% 11.10% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 258.18 337.88 366.18 398.60 389.17 459.29 437.04 -8.39%
EPS 14.04 9.62 8.54 9.28 7.52 12.08 9.66 6.42%
DPS 4.00 2.00 4.00 4.00 2.00 0.06 0.04 115.29%
NAPS 0.40 0.63 0.56 0.52 0.46 0.86 0.87 -12.13%
Adjusted Per Share Value based on latest NOSH - 272,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 258.18 168.94 183.09 199.30 159.40 114.87 109.16 15.41%
EPS 14.04 4.81 4.27 4.64 3.08 3.02 2.41 34.10%
DPS 4.00 1.00 2.00 2.00 0.82 0.02 0.01 171.19%
NAPS 0.40 0.315 0.28 0.26 0.1884 0.2151 0.2173 10.69%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.705 0.68 0.59 0.98 0.915 0.795 0.70 -
P/RPS 0.27 0.20 0.16 0.25 0.24 0.17 0.16 9.10%
P/EPS 5.02 7.07 6.91 10.55 12.16 6.58 7.25 -5.93%
EY 19.92 14.15 14.47 9.47 8.22 15.19 13.80 6.30%
DY 5.67 2.94 6.78 4.08 2.19 0.08 0.06 113.27%
P/NAPS 1.76 1.08 1.05 1.88 1.99 0.92 0.80 14.02%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/08/21 14/08/20 09/08/19 10/08/18 15/08/17 22/08/16 20/08/15 -
Price 0.70 0.975 0.56 1.02 0.785 0.82 0.64 -
P/RPS 0.27 0.29 0.15 0.26 0.20 0.18 0.15 10.28%
P/EPS 4.99 10.13 6.56 10.99 10.43 6.79 6.63 -4.62%
EY 20.06 9.87 15.25 9.10 9.59 14.73 15.09 4.85%
DY 5.71 2.05 7.14 3.92 2.55 0.07 0.06 113.52%
P/NAPS 1.75 1.55 1.00 1.96 1.71 0.95 0.74 15.41%

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