[SAMCHEM] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
08-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- -2.91%
YoY- 0.4%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,398,008 1,300,092 997,504 1,016,742 1,096,080 901,568 644,953 13.75%
PBT 83,970 108,574 44,833 33,762 34,464 33,061 26,120 21.47%
Tax -17,985 -24,825 -11,241 -8,905 -9,266 -9,482 -7,249 16.34%
NP 65,985 83,749 33,592 24,857 25,197 23,578 18,870 23.18%
-
NP to SH 59,056 67,733 30,136 22,552 22,461 19,596 15,306 25.22%
-
Tax Rate 21.42% 22.86% 25.07% 26.38% 26.89% 28.68% 27.75% -
Total Cost 1,332,022 1,216,342 963,912 991,885 1,070,882 877,989 626,082 13.40%
-
Net Worth 277,439 228,479 171,359 155,039 144,159 106,951 118,336 15.25%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 18,858 21,760 7,978 10,880 7,253 5,941 72 152.83%
Div Payout % 31.93% 32.13% 26.48% 48.24% 32.29% 30.32% 0.47% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 277,439 228,479 171,359 155,039 144,159 106,951 118,336 15.25%
NOSH 544,000 544,000 272,000 272,000 272,000 272,000 136,018 25.97%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 4.72% 6.44% 3.37% 2.44% 2.30% 2.62% 2.93% -
ROE 21.29% 29.65% 17.59% 14.55% 15.58% 18.32% 12.93% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 256.99 238.99 366.73 373.80 402.97 404.62 474.16 -9.70%
EPS 10.85 12.45 11.08 8.29 8.25 8.80 11.25 -0.60%
DPS 3.47 4.00 2.93 4.00 2.67 2.67 0.05 102.65%
NAPS 0.51 0.42 0.63 0.57 0.53 0.48 0.87 -8.51%
Adjusted Per Share Value based on latest NOSH - 272,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 256.99 238.99 183.36 186.90 201.49 165.73 118.56 13.75%
EPS 10.85 12.45 5.54 4.15 4.13 3.60 2.81 25.23%
DPS 3.47 4.00 1.47 2.00 1.33 1.09 0.01 164.96%
NAPS 0.51 0.42 0.315 0.285 0.265 0.1966 0.2175 15.25%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.75 0.92 0.86 0.58 0.95 0.955 1.16 -
P/RPS 0.29 0.38 0.23 0.16 0.24 0.24 0.24 3.20%
P/EPS 6.91 7.39 7.76 7.00 11.50 10.86 10.31 -6.44%
EY 14.47 13.53 12.88 14.30 8.69 9.21 9.70 6.88%
DY 4.62 4.35 3.41 6.90 2.81 2.79 0.05 112.55%
P/NAPS 1.47 2.19 1.37 1.02 1.79 1.99 1.33 1.68%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 14/11/22 27/10/21 28/10/20 08/11/19 09/11/18 10/11/17 14/11/16 -
Price 0.705 1.01 1.12 0.58 0.80 0.985 1.30 -
P/RPS 0.27 0.42 0.31 0.16 0.20 0.24 0.27 0.00%
P/EPS 6.49 8.11 10.11 7.00 9.69 11.20 11.55 -9.15%
EY 15.40 12.33 9.89 14.30 10.32 8.93 8.66 10.06%
DY 4.92 3.96 2.62 6.90 3.33 2.71 0.04 122.92%
P/NAPS 1.38 2.40 1.78 1.02 1.51 2.05 1.49 -1.26%

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