[SAMCHEM] YoY Cumulative 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- 45.63%
YoY- 0.4%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,048,506 975,069 748,128 762,557 822,060 676,176 483,715 13.75%
PBT 62,978 81,431 33,625 25,322 25,848 24,796 19,590 21.47%
Tax -13,489 -18,619 -8,431 -6,679 -6,950 -7,112 -5,437 16.34%
NP 49,489 62,812 25,194 18,643 18,898 17,684 14,153 23.18%
-
NP to SH 44,292 50,800 22,602 16,914 16,846 14,697 11,480 25.22%
-
Tax Rate 21.42% 22.86% 25.07% 26.38% 26.89% 28.68% 27.75% -
Total Cost 999,017 912,257 722,934 743,914 803,162 658,492 469,562 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 14,143 16,320 5,984 8,160 5,440 4,456 54 152.83%
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 15.96% 22.23% 13.19% 10.91% 11.69% 13.74% 9.70% -
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 192.74 179.24 275.05 280.35 302.23 303.47 355.62 -9.70%
EPS 8.14 9.34 8.31 6.22 6.19 6.60 8.44 -0.60%
DPS 2.60 3.00 2.20 3.00 2.00 2.00 0.04 100.45%
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 192.74 179.24 137.52 140.18 151.11 124.30 88.92 13.75%
EPS 8.14 9.34 4.15 3.11 3.10 2.70 2.11 25.22%
DPS 2.60 3.00 1.10 1.50 1.00 0.82 0.01 152.52%
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 0.39 0.51 0.31 0.21 0.31 0.31 0.33 2.82%
P/EPS 9.21 9.85 10.35 9.33 15.34 14.48 13.74 -6.44%
EY 10.86 10.15 9.66 10.72 6.52 6.91 7.28 6.88%
DY 3.47 3.26 2.56 5.17 2.11 2.09 0.03 120.65%
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 0.37 0.56 0.41 0.21 0.26 0.32 0.37 0.00%
P/EPS 8.66 10.82 13.48 9.33 12.92 14.93 15.40 -9.14%
EY 11.55 9.25 7.42 10.72 7.74 6.70 6.49 10.07%
DY 3.69 2.97 1.96 5.17 2.50 2.03 0.03 122.92%
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