[SAMCHEM] YoY Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -63.6%
YoY- 61.96%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 330,697 258,426 259,629 262,828 217,566 159,644 155,887 13.34%
PBT 30,571 6,461 7,444 12,062 9,076 5,911 5,511 33.01%
Tax -7,031 -1,709 -1,925 -3,096 -2,583 -1,719 -1,445 30.14%
NP 23,540 4,752 5,519 8,966 6,493 4,192 4,066 33.96%
-
NP to SH 18,951 4,326 5,246 8,114 5,010 3,643 3,545 32.19%
-
Tax Rate 23.00% 26.45% 25.86% 25.67% 28.46% 29.08% 26.22% -
Total Cost 307,157 253,674 254,110 253,862 211,073 155,452 151,821 12.44%
-
Net Worth 206,719 160,479 146,880 138,719 125,249 114,183 115,450 10.18%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 2,720 - 2,720 2,720 - 13 - -
Div Payout % 14.35% - 51.85% 33.52% - 0.37% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 206,719 160,479 146,880 138,719 125,249 114,183 115,450 10.18%
NOSH 272,000 272,000 272,000 272,000 136,141 135,932 135,823 12.25%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 7.12% 1.84% 2.13% 3.41% 2.98% 2.63% 2.61% -
ROE 9.17% 2.70% 3.57% 5.85% 4.00% 3.19% 3.07% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 121.58 95.01 95.45 96.63 159.81 117.44 114.77 0.96%
EPS 6.97 1.59 1.93 2.98 3.68 2.68 2.61 17.76%
DPS 1.00 0.00 1.00 1.00 0.00 0.01 0.00 -
NAPS 0.76 0.59 0.54 0.51 0.92 0.84 0.85 -1.84%
Adjusted Per Share Value based on latest NOSH - 272,000
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 60.79 47.50 47.73 48.31 39.99 29.35 28.66 13.33%
EPS 3.48 0.80 0.96 1.49 0.92 0.67 0.65 32.23%
DPS 0.50 0.00 0.50 0.50 0.00 0.00 0.00 -
NAPS 0.38 0.295 0.27 0.255 0.2302 0.2099 0.2122 10.18%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.35 0.435 0.595 1.02 2.29 0.76 0.65 -
P/RPS 1.11 0.46 0.62 1.06 1.43 0.65 0.57 11.73%
P/EPS 19.38 27.35 30.85 34.19 62.23 28.36 24.90 -4.08%
EY 5.16 3.66 3.24 2.92 1.61 3.53 4.02 4.24%
DY 0.74 0.00 1.68 0.98 0.00 0.01 0.00 -
P/NAPS 1.78 0.74 1.10 2.00 2.49 0.90 0.76 15.22%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/04/21 25/06/20 29/05/19 17/05/18 04/05/17 30/05/16 21/05/15 -
Price 1.83 0.65 0.58 1.03 2.15 0.77 0.67 -
P/RPS 1.51 0.68 0.61 1.07 1.35 0.66 0.58 17.27%
P/EPS 26.27 40.87 30.07 34.53 58.42 28.73 25.67 0.38%
EY 3.81 2.45 3.33 2.90 1.71 3.48 3.90 -0.38%
DY 0.55 0.00 1.72 0.97 0.00 0.01 0.00 -
P/NAPS 2.41 1.10 1.07 2.02 2.34 0.92 0.79 20.40%

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