[SAMCHEM] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
15-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- -8.15%
YoY- 165.56%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,018,859 1,051,123 1,046,132 817,673 615,531 610,526 597,092 9.30%
PBT 37,821 30,010 40,730 29,196 13,700 14,633 12,494 20.25%
Tax -10,797 -7,665 -10,911 -9,803 -6,104 -4,860 -4,305 16.54%
NP 27,024 22,345 29,819 19,393 7,596 9,773 8,189 21.99%
-
NP to SH 25,283 20,343 26,533 15,105 5,688 7,796 7,395 22.71%
-
Tax Rate 28.55% 25.54% 26.79% 33.58% 44.55% 33.21% 34.46% -
Total Cost 991,835 1,028,778 1,016,313 798,280 607,935 600,753 588,903 9.06%
-
Net Worth 171,359 152,320 141,439 102,495 117,098 118,312 112,879 7.19%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 8,160 8,160 9,896 4,965 6,122 27 3,427 15.54%
Div Payout % 32.27% 40.11% 37.30% 32.87% 107.63% 0.35% 46.35% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 171,359 152,320 141,439 102,495 117,098 118,312 112,879 7.19%
NOSH 272,000 272,000 272,000 272,000 136,160 135,990 135,999 12.23%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 2.65% 2.13% 2.85% 2.37% 1.23% 1.60% 1.37% -
ROE 14.75% 13.36% 18.76% 14.74% 4.86% 6.59% 6.55% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 374.58 386.44 384.61 366.97 452.06 448.95 439.04 -2.60%
EPS 9.30 7.48 9.75 6.78 4.18 5.73 5.44 9.33%
DPS 3.00 3.00 3.64 2.23 4.50 0.02 2.52 2.94%
NAPS 0.63 0.56 0.52 0.46 0.86 0.87 0.83 -4.48%
Adjusted Per Share Value based on latest NOSH - 272,000
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 187.29 193.22 192.30 150.31 113.15 112.23 109.76 9.30%
EPS 4.65 3.74 4.88 2.78 1.05 1.43 1.36 22.71%
DPS 1.50 1.50 1.82 0.91 1.13 0.00 0.63 15.54%
NAPS 0.315 0.28 0.26 0.1884 0.2153 0.2175 0.2075 7.19%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.68 0.59 0.98 0.915 0.795 0.70 0.725 -
P/RPS 0.18 0.15 0.25 0.25 0.18 0.16 0.17 0.95%
P/EPS 7.32 7.89 10.05 13.50 19.03 12.21 13.33 -9.49%
EY 13.67 12.68 9.95 7.41 5.25 8.19 7.50 10.51%
DY 4.41 5.08 3.71 2.44 5.66 0.03 3.48 4.02%
P/NAPS 1.08 1.05 1.88 1.99 0.92 0.80 0.87 3.66%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 14/08/20 09/08/19 10/08/18 15/08/17 22/08/16 20/08/15 22/08/14 -
Price 0.975 0.56 1.02 0.785 0.82 0.64 0.765 -
P/RPS 0.26 0.14 0.27 0.21 0.18 0.14 0.17 7.33%
P/EPS 10.49 7.49 10.46 11.58 19.63 11.16 14.07 -4.77%
EY 9.53 13.36 9.56 8.64 5.09 8.96 7.11 4.99%
DY 3.08 5.36 3.57 2.84 5.49 0.03 3.29 -1.09%
P/NAPS 1.55 1.00 1.96 1.71 0.95 0.74 0.92 9.07%

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