[SAMCHEM] YoY Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
19-Mar-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 26.79%
YoY- -4.18%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,405,604 1,052,723 1,057,342 1,095,215 937,600 697,178 602,090 15.16%
PBT 118,414 60,144 36,161 32,095 35,928 27,999 11,231 48.02%
Tax -26,841 -13,833 -10,180 -8,531 -9,798 -9,045 -5,946 28.52%
NP 91,573 46,311 25,981 23,564 26,130 18,954 5,285 60.79%
-
NP to SH 74,717 40,613 23,808 21,359 22,290 15,077 4,018 62.69%
-
Tax Rate 22.67% 23.00% 28.15% 26.58% 27.27% 32.30% 52.94% -
Total Cost 1,314,031 1,006,412 1,031,361 1,071,651 911,470 678,224 596,805 14.04%
-
Net Worth 244,799 187,679 155,039 144,159 109,179 119,721 111,686 13.95%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 24,480 11,423 10,880 8,160 6,684 8,843 40 191.09%
Div Payout % 32.76% 28.13% 45.70% 38.20% 29.99% 58.65% 1.02% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 244,799 187,679 155,039 144,159 109,179 119,721 111,686 13.95%
NOSH 544,000 272,000 272,000 272,000 272,000 136,047 136,203 25.93%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.51% 4.40% 2.46% 2.15% 2.79% 2.72% 0.88% -
ROE 30.52% 21.64% 15.36% 14.82% 20.42% 12.59% 3.60% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 258.38 387.03 388.73 402.65 420.80 512.45 442.05 -8.55%
EPS 13.73 14.93 8.75 7.85 10.00 11.09 2.95 29.18%
DPS 4.50 4.20 4.00 3.00 3.00 6.50 0.03 130.33%
NAPS 0.45 0.69 0.57 0.53 0.49 0.88 0.82 -9.50%
Adjusted Per Share Value based on latest NOSH - 272,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 258.38 193.52 194.36 201.33 172.35 128.16 110.68 15.16%
EPS 13.73 7.47 4.38 3.93 4.10 2.77 0.74 62.63%
DPS 4.50 2.10 2.00 1.50 1.23 1.63 0.01 176.56%
NAPS 0.45 0.345 0.285 0.265 0.2007 0.2201 0.2053 13.95%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.87 1.11 0.665 0.67 1.03 1.43 0.865 -
P/RPS 0.34 0.29 0.17 0.17 0.24 0.28 0.20 9.23%
P/EPS 6.33 7.43 7.60 8.53 10.30 12.90 29.32 -22.52%
EY 15.79 13.45 13.16 11.72 9.71 7.75 3.41 29.07%
DY 5.17 3.78 6.02 4.48 2.91 4.55 0.03 135.71%
P/NAPS 1.93 1.61 1.17 1.26 2.10 1.63 1.05 10.66%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 23/02/21 28/02/20 19/03/19 23/02/18 23/02/17 26/02/16 -
Price 0.965 1.46 0.645 0.605 1.19 1.76 0.80 -
P/RPS 0.37 0.38 0.17 0.15 0.28 0.34 0.18 12.74%
P/EPS 7.03 9.78 7.37 7.70 11.90 15.88 27.12 -20.13%
EY 14.23 10.23 13.57 12.98 8.41 6.30 3.69 25.20%
DY 4.66 2.88 6.20 4.96 2.52 3.69 0.04 120.83%
P/NAPS 2.14 2.12 1.13 1.14 2.43 2.00 0.98 13.88%

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