[SAMCHEM] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
10-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -44.37%
YoY- 33.79%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 371,558 201,092 238,371 279,265 215,995 152,809 141,040 17.50%
PBT 32,092 12,469 9,825 7,291 5,474 7,357 5,193 35.42%
Tax -7,731 -3,221 -2,388 -2,083 -1,483 -1,625 -1,644 29.40%
NP 24,361 9,248 7,437 5,208 3,991 5,732 3,549 37.81%
-
NP to SH 19,240 8,763 6,367 4,514 3,374 4,575 3,019 36.12%
-
Tax Rate 24.09% 25.83% 24.31% 28.57% 27.09% 22.09% 31.66% -
Total Cost 347,197 191,844 230,934 274,057 212,004 147,077 137,491 16.67%
-
Net Worth 217,600 171,359 152,320 141,439 102,495 117,098 118,312 10.67%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 5,440 2,720 2,720 2,720 2,228 13 27 141.92%
Div Payout % 28.27% 31.04% 42.72% 60.26% 66.04% 0.30% 0.90% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 217,600 171,359 152,320 141,439 102,495 117,098 118,312 10.67%
NOSH 544,000 272,000 272,000 272,000 272,000 136,160 135,990 25.96%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 6.56% 4.60% 3.12% 1.86% 1.85% 3.75% 2.52% -
ROE 8.84% 5.11% 4.18% 3.19% 3.29% 3.91% 2.55% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 68.30 73.93 87.64 102.67 96.94 112.23 103.71 -6.71%
EPS 3.54 3.22 2.34 1.66 1.51 3.36 2.22 8.07%
DPS 1.00 1.00 1.00 1.00 1.00 0.01 0.02 91.82%
NAPS 0.40 0.63 0.56 0.52 0.46 0.86 0.87 -12.13%
Adjusted Per Share Value based on latest NOSH - 272,000
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 68.30 36.97 43.82 51.34 39.70 28.09 25.93 17.50%
EPS 3.54 1.61 1.17 0.83 0.62 0.84 0.55 36.34%
DPS 1.00 0.50 0.50 0.50 0.41 0.00 0.00 -
NAPS 0.40 0.315 0.28 0.26 0.1884 0.2153 0.2175 10.67%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.705 0.68 0.59 0.98 0.915 0.795 0.70 -
P/RPS 1.03 0.92 0.67 0.95 0.94 0.71 0.67 7.42%
P/EPS 19.93 21.11 25.20 59.05 60.43 23.66 31.53 -7.35%
EY 5.02 4.74 3.97 1.69 1.65 4.23 3.17 7.95%
DY 1.42 1.47 1.69 1.02 1.09 0.01 0.03 90.08%
P/NAPS 1.76 1.08 1.05 1.88 1.99 0.92 0.80 14.02%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 18/08/21 14/08/20 09/08/19 10/08/18 15/08/17 22/08/16 20/08/15 -
Price 0.70 0.975 0.56 1.02 0.785 0.82 0.64 -
P/RPS 1.02 1.32 0.64 0.99 0.81 0.73 0.62 8.64%
P/EPS 19.79 30.26 23.92 61.46 51.84 24.40 28.83 -6.07%
EY 5.05 3.30 4.18 1.63 1.93 4.10 3.47 6.44%
DY 1.43 1.03 1.79 0.98 1.27 0.01 0.03 90.30%
P/NAPS 1.75 1.55 1.00 1.96 1.71 0.95 0.74 15.41%

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