[SAMCHEM] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
10-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 75.3%
YoY- 28.02%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 748,128 762,557 822,060 676,176 483,715 446,572 473,033 7.93%
PBT 33,625 25,322 25,848 24,796 19,590 11,922 11,961 18.78%
Tax -8,431 -6,679 -6,950 -7,112 -5,437 -3,436 -3,728 14.55%
NP 25,194 18,643 18,898 17,684 14,153 8,486 8,233 20.47%
-
NP to SH 22,602 16,914 16,846 14,697 11,480 7,773 6,795 22.15%
-
Tax Rate 25.07% 26.38% 26.89% 28.68% 27.75% 28.82% 31.17% -
Total Cost 722,934 743,914 803,162 658,492 469,562 438,086 464,800 7.63%
-
Net Worth 171,359 155,039 144,159 106,951 118,336 115,507 111,437 7.42%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 5,984 8,160 5,440 4,456 54 54 3,397 9.88%
Div Payout % 26.48% 48.24% 32.29% 30.32% 0.47% 0.70% 50.00% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 171,359 155,039 144,159 106,951 118,336 115,507 111,437 7.42%
NOSH 272,000 272,000 272,000 272,000 136,018 135,891 135,900 12.24%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 3.37% 2.44% 2.30% 2.62% 2.93% 1.90% 1.74% -
ROE 13.19% 10.91% 11.69% 13.74% 9.70% 6.73% 6.10% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 275.05 280.35 302.23 303.47 355.62 328.62 348.07 -3.84%
EPS 8.31 6.22 6.19 6.60 8.44 5.72 5.00 8.82%
DPS 2.20 3.00 2.00 2.00 0.04 0.04 2.50 -2.10%
NAPS 0.63 0.57 0.53 0.48 0.87 0.85 0.82 -4.29%
Adjusted Per Share Value based on latest NOSH - 272,000
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 137.52 140.18 151.11 124.30 88.92 82.09 86.95 7.93%
EPS 4.15 3.11 3.10 2.70 2.11 1.43 1.25 22.11%
DPS 1.10 1.50 1.00 0.82 0.01 0.01 0.62 10.01%
NAPS 0.315 0.285 0.265 0.1966 0.2175 0.2123 0.2048 7.43%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.86 0.58 0.95 0.955 1.16 0.67 0.78 -
P/RPS 0.31 0.21 0.31 0.31 0.33 0.20 0.22 5.87%
P/EPS 10.35 9.33 15.34 14.48 13.74 11.71 15.60 -6.60%
EY 9.66 10.72 6.52 6.91 7.28 8.54 6.41 7.06%
DY 2.56 5.17 2.11 2.09 0.03 0.06 3.21 -3.69%
P/NAPS 1.37 1.02 1.79 1.99 1.33 0.79 0.95 6.28%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 28/10/20 08/11/19 09/11/18 10/11/17 14/11/16 26/11/15 24/11/14 -
Price 1.12 0.58 0.80 0.985 1.30 0.845 0.64 -
P/RPS 0.41 0.21 0.26 0.32 0.37 0.26 0.18 14.69%
P/EPS 13.48 9.33 12.92 14.93 15.40 14.77 12.80 0.86%
EY 7.42 10.72 7.74 6.70 6.49 6.77 7.81 -0.84%
DY 1.96 5.17 2.50 2.03 0.03 0.05 3.91 -10.86%
P/NAPS 1.78 1.02 1.51 2.05 1.49 0.99 0.78 14.72%

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