[SAMCHEM] YoY 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- 6.97%
YoY- -40.57%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 430,534 304,596 294,785 273,156 261,424 213,463 155,518 18.47%
PBT 36,982 26,519 10,839 6,246 11,132 8,409 -691 -
Tax -8,222 -5,402 -3,501 -1,581 -2,687 -3,607 -2,510 21.84%
NP 28,760 21,117 7,338 4,665 8,445 4,802 -3,201 -
-
NP to SH 23,917 18,011 6,894 4,512 7,592 3,598 -3,755 -
-
Tax Rate 22.23% 20.37% 32.30% 25.31% 24.14% 42.89% - -
Total Cost 401,774 283,479 287,447 268,491 252,979 208,661 158,719 16.72%
-
Net Worth 244,799 187,679 155,039 144,159 109,179 119,839 111,561 13.98%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div 8,160 5,440 2,720 2,720 2,228 2,723 - -
Div Payout % 34.12% 30.20% 39.45% 60.28% 29.35% 75.70% - -
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 244,799 187,679 155,039 144,159 109,179 119,839 111,561 13.98%
NOSH 544,000 272,000 272,000 272,000 272,000 136,181 136,050 25.95%
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 6.68% 6.93% 2.49% 1.71% 3.23% 2.25% -2.06% -
ROE 9.77% 9.60% 4.45% 3.13% 6.95% 3.00% -3.37% -
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 79.14 111.98 108.38 100.43 117.33 156.75 114.31 -5.93%
EPS 4.40 6.62 2.53 1.66 3.41 2.65 -2.76 -
DPS 1.50 2.00 1.00 1.00 1.00 2.00 0.00 -
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 79.14 55.99 54.19 50.21 48.06 39.24 28.59 18.47%
EPS 4.40 3.31 1.27 0.83 1.40 0.66 -0.69 -
DPS 1.50 1.00 0.50 0.50 0.41 0.50 0.00 -
NAPS 0.45 0.345 0.285 0.265 0.2007 0.2203 0.2051 13.97%
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 1.10 0.99 0.61 0.67 0.88 0.91 0.76 6.35%
P/EPS 19.79 16.76 26.24 40.39 30.23 54.12 -31.34 -
EY 5.05 5.97 3.81 2.48 3.31 1.85 -3.19 -
DY 1.72 1.80 1.50 1.49 0.97 1.40 0.00 -
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 1.22 1.30 0.60 0.60 1.01 1.12 0.70 9.69%
P/EPS 21.95 22.05 25.45 36.47 34.93 66.61 -28.99 -
EY 4.56 4.54 3.93 2.74 2.86 1.50 -3.45 -
DY 1.55 1.37 1.55 1.65 0.84 1.14 0.00 -
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