[SAMCHEM] YoY Cumulative Quarter Result on 30-Sep-2018 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
09-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 33.4%
YoY- 14.62%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 975,069 748,128 762,557 822,060 676,176 483,715 446,572 13.88%
PBT 81,431 33,625 25,322 25,848 24,796 19,590 11,922 37.70%
Tax -18,619 -8,431 -6,679 -6,950 -7,112 -5,437 -3,436 32.49%
NP 62,812 25,194 18,643 18,898 17,684 14,153 8,486 39.55%
-
NP to SH 50,800 22,602 16,914 16,846 14,697 11,480 7,773 36.69%
-
Tax Rate 22.86% 25.07% 26.38% 26.89% 28.68% 27.75% 28.82% -
Total Cost 912,257 722,934 743,914 803,162 658,492 469,562 438,086 12.99%
-
Net Worth 228,479 171,359 155,039 144,159 106,951 118,336 115,507 12.02%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 16,320 5,984 8,160 5,440 4,456 54 54 158.82%
Div Payout % 32.13% 26.48% 48.24% 32.29% 30.32% 0.47% 0.70% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 228,479 171,359 155,039 144,159 106,951 118,336 115,507 12.02%
NOSH 544,000 272,000 272,000 272,000 272,000 136,018 135,891 25.98%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 6.44% 3.37% 2.44% 2.30% 2.62% 2.93% 1.90% -
ROE 22.23% 13.19% 10.91% 11.69% 13.74% 9.70% 6.73% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 179.24 275.05 280.35 302.23 303.47 355.62 328.62 -9.60%
EPS 9.34 8.31 6.22 6.19 6.60 8.44 5.72 8.50%
DPS 3.00 2.20 3.00 2.00 2.00 0.04 0.04 105.22%
NAPS 0.42 0.63 0.57 0.53 0.48 0.87 0.85 -11.07%
Adjusted Per Share Value based on latest NOSH - 272,000
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 179.24 137.52 140.18 151.11 124.30 88.92 82.09 13.88%
EPS 9.34 4.15 3.11 3.10 2.70 2.11 1.43 36.68%
DPS 3.00 1.10 1.50 1.00 0.82 0.01 0.01 158.50%
NAPS 0.42 0.315 0.285 0.265 0.1966 0.2175 0.2123 12.03%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.92 0.86 0.58 0.95 0.955 1.16 0.67 -
P/RPS 0.51 0.31 0.21 0.31 0.31 0.33 0.20 16.86%
P/EPS 9.85 10.35 9.33 15.34 14.48 13.74 11.71 -2.83%
EY 10.15 9.66 10.72 6.52 6.91 7.28 8.54 2.91%
DY 3.26 2.56 5.17 2.11 2.09 0.03 0.06 94.49%
P/NAPS 2.19 1.37 1.02 1.79 1.99 1.33 0.79 18.50%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 27/10/21 28/10/20 08/11/19 09/11/18 10/11/17 14/11/16 26/11/15 -
Price 1.01 1.12 0.58 0.80 0.985 1.30 0.845 -
P/RPS 0.56 0.41 0.21 0.26 0.32 0.37 0.26 13.62%
P/EPS 10.82 13.48 9.33 12.92 14.93 15.40 14.77 -5.04%
EY 9.25 7.42 10.72 7.74 6.70 6.49 6.77 5.33%
DY 2.97 1.96 5.17 2.50 2.03 0.03 0.05 97.40%
P/NAPS 2.40 1.78 1.02 1.51 2.05 1.49 0.99 15.88%

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