[SAMCHEM] YoY TTM Result on 30-Sep-2019 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
08-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 5.32%
YoY- -12.33%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,479,041 1,279,665 1,042,913 1,035,712 1,083,484 889,026 637,147 15.06%
PBT 99,960 107,950 44,464 31,567 36,980 33,120 18,803 32.09%
Tax -21,712 -24,021 -11,931 -8,260 -9,637 -10,755 -7,850 18.46%
NP 78,248 83,929 32,533 23,307 27,343 22,365 10,953 38.75%
-
NP to SH 68,208 68,811 29,497 21,425 24,438 18,156 7,741 43.69%
-
Tax Rate 21.72% 22.25% 26.83% 26.17% 26.06% 32.47% 41.75% -
Total Cost 1,400,793 1,195,736 1,010,380 1,012,405 1,056,141 866,661 626,194 14.35%
-
Net Worth 277,439 228,479 171,359 155,039 144,159 106,951 118,247 15.26%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 22,304 19,040 8,704 10,880 7,668 7,179 8,160 18.23%
Div Payout % 32.70% 27.67% 29.51% 50.78% 31.38% 39.55% 105.42% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 277,439 228,479 171,359 155,039 144,159 106,951 118,247 15.26%
NOSH 544,000 544,000 272,000 272,000 272,000 272,000 135,916 25.99%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 5.29% 6.56% 3.12% 2.25% 2.52% 2.52% 1.72% -
ROE 24.58% 30.12% 17.21% 13.82% 16.95% 16.98% 6.55% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 271.88 235.23 383.42 380.78 398.34 399.00 468.78 -8.67%
EPS 12.54 12.65 10.84 7.88 8.98 8.15 5.70 14.03%
DPS 4.10 3.50 3.20 4.00 2.82 3.22 6.00 -6.14%
NAPS 0.51 0.42 0.63 0.57 0.53 0.48 0.87 -8.51%
Adjusted Per Share Value based on latest NOSH - 272,000
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 271.88 235.23 191.71 190.39 199.17 163.42 117.12 15.06%
EPS 12.54 12.65 5.42 3.94 4.49 3.34 1.42 43.74%
DPS 4.10 3.50 1.60 2.00 1.41 1.32 1.50 18.23%
NAPS 0.51 0.42 0.315 0.285 0.265 0.1966 0.2174 15.26%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.75 0.92 0.86 0.58 0.95 0.955 1.16 -
P/RPS 0.28 0.39 0.22 0.15 0.24 0.24 0.25 1.90%
P/EPS 5.98 7.27 7.93 7.36 10.57 11.72 20.37 -18.46%
EY 16.72 13.75 12.61 13.58 9.46 8.53 4.91 22.64%
DY 5.47 3.80 3.72 6.90 2.97 3.37 5.17 0.94%
P/NAPS 1.47 2.19 1.37 1.02 1.79 1.99 1.33 1.68%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 14/11/22 27/10/21 28/10/20 08/11/19 09/11/18 10/11/17 14/11/16 -
Price 0.705 1.01 1.12 0.58 0.80 0.985 1.30 -
P/RPS 0.26 0.43 0.29 0.15 0.20 0.25 0.28 -1.22%
P/EPS 5.62 7.98 10.33 7.36 8.90 12.09 22.83 -20.82%
EY 17.78 12.52 9.68 13.58 11.23 8.27 4.38 26.28%
DY 5.82 3.47 2.86 6.90 3.52 3.27 4.62 3.92%
P/NAPS 1.38 2.40 1.78 1.02 1.51 2.05 1.49 -1.26%

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