Highlights

[SAMCHEM] QoQ Annualized Quarter Result on 2019-06-30 [#2]

Stock [SAMCHEM]: SAMCHEM HOLDINGS BHD
Announcement Date 09-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Jun-2019  [#2]
Profit Trend QoQ -     10.69%    YoY -     -8.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,016,742 996,000 1,038,516 1,095,215 1,096,080 1,084,186 1,051,312 -2.20%
  QoQ % 2.08% -4.09% -5.18% -0.08% 1.10% 3.13% -
  Horiz. % 96.71% 94.74% 98.78% 104.18% 104.26% 103.13% 100.00%
PBT 33,762 34,540 29,776 32,095 34,464 38,706 48,248 -21.16%
  QoQ % -2.25% 16.00% -7.23% -6.87% -10.96% -19.78% -
  Horiz. % 69.98% 71.59% 61.71% 66.52% 71.43% 80.22% 100.00%
Tax -8,905 -8,626 -7,700 -8,531 -9,266 -10,358 -12,384 -19.72%
  QoQ % -3.24% -12.03% 9.74% 7.94% 10.54% 16.36% -
  Horiz. % 71.91% 69.65% 62.18% 68.89% 74.83% 83.64% 100.00%
NP 24,857 25,914 22,076 23,564 25,197 28,348 35,864 -21.66%
  QoQ % -4.08% 17.39% -6.31% -6.48% -11.11% -20.96% -
  Horiz. % 69.31% 72.26% 61.55% 65.70% 70.26% 79.04% 100.00%
NP to SH 22,552 23,228 20,984 21,359 22,461 25,256 32,456 -21.53%
  QoQ % -2.91% 10.69% -1.76% -4.91% -11.07% -22.18% -
  Horiz. % 69.48% 71.57% 64.65% 65.81% 69.21% 77.82% 100.00%
Tax Rate 26.38 % 24.97 % 25.86 % 26.58 % 26.89 % 26.76 % 25.67 % 1.83%
  QoQ % 5.65% -3.44% -2.71% -1.15% 0.49% 4.25% -
  Horiz. % 102.77% 97.27% 100.74% 103.54% 104.75% 104.25% 100.00%
Total Cost 991,885 970,086 1,016,440 1,071,651 1,070,882 1,055,838 1,015,448 -1.55%
  QoQ % 2.25% -4.56% -5.15% 0.07% 1.42% 3.98% -
  Horiz. % 97.68% 95.53% 100.10% 105.53% 105.46% 103.98% 100.00%
Net Worth 155,039 152,320 146,880 144,159 144,159 141,439 138,719 7.69%
  QoQ % 1.79% 3.70% 1.89% 0.00% 1.92% 1.96% -
  Horiz. % 111.76% 109.80% 105.88% 103.92% 103.92% 101.96% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 10,880 10,880 10,880 8,160 7,253 10,880 10,880 -
  QoQ % 0.00% 0.00% 33.33% 12.50% -33.33% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 75.00% 66.67% 100.00% 100.00%
Div Payout % 48.24 % 46.84 % 51.85 % 38.20 % 32.29 % 43.08 % 33.52 % 27.44%
  QoQ % 2.99% -9.66% 35.73% 18.30% -25.05% 28.52% -
  Horiz. % 143.91% 139.74% 154.68% 113.96% 96.33% 128.52% 100.00%
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 155,039 152,320 146,880 144,159 144,159 141,439 138,719 7.69%
  QoQ % 1.79% 3.70% 1.89% 0.00% 1.92% 1.96% -
  Horiz. % 111.76% 109.80% 105.88% 103.92% 103.92% 101.96% 100.00%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.44 % 2.60 % 2.13 % 2.15 % 2.30 % 2.61 % 3.41 % -19.98%
  QoQ % -6.15% 22.07% -0.93% -6.52% -11.88% -23.46% -
  Horiz. % 71.55% 76.25% 62.46% 63.05% 67.45% 76.54% 100.00%
ROE 14.55 % 15.25 % 14.29 % 14.82 % 15.58 % 17.86 % 23.40 % -27.13%
  QoQ % -4.59% 6.72% -3.58% -4.88% -12.77% -23.68% -
  Horiz. % 62.18% 65.17% 61.07% 63.33% 66.58% 76.32% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 373.80 366.18 381.81 402.65 402.97 398.60 386.51 -2.20%
  QoQ % 2.08% -4.09% -5.18% -0.08% 1.10% 3.13% -
  Horiz. % 96.71% 94.74% 98.78% 104.18% 104.26% 103.13% 100.00%
EPS 8.29 8.54 7.72 7.85 8.25 9.28 11.92 -21.49%
  QoQ % -2.93% 10.62% -1.66% -4.85% -11.10% -22.15% -
  Horiz. % 69.55% 71.64% 64.77% 65.86% 69.21% 77.85% 100.00%
DPS 4.00 4.00 4.00 3.00 2.67 4.00 4.00 -
  QoQ % 0.00% 0.00% 33.33% 12.36% -33.25% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 75.00% 66.75% 100.00% 100.00%
NAPS 0.5700 0.5600 0.5400 0.5300 0.5300 0.5200 0.5100 7.69%
  QoQ % 1.79% 3.70% 1.89% 0.00% 1.92% 1.96% -
  Horiz. % 111.76% 109.80% 105.88% 103.92% 103.92% 101.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 272,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 373.80 366.18 381.81 402.65 402.97 398.60 386.51 -2.20%
  QoQ % 2.08% -4.09% -5.18% -0.08% 1.10% 3.13% -
  Horiz. % 96.71% 94.74% 98.78% 104.18% 104.26% 103.13% 100.00%
EPS 8.29 8.54 7.72 7.85 8.25 9.28 11.92 -21.49%
  QoQ % -2.93% 10.62% -1.66% -4.85% -11.10% -22.15% -
  Horiz. % 69.55% 71.64% 64.77% 65.86% 69.21% 77.85% 100.00%
DPS 4.00 4.00 4.00 3.00 2.67 4.00 4.00 -
  QoQ % 0.00% 0.00% 33.33% 12.36% -33.25% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 75.00% 66.75% 100.00% 100.00%
NAPS 0.5700 0.5600 0.5400 0.5300 0.5300 0.5200 0.5100 7.69%
  QoQ % 1.79% 3.70% 1.89% 0.00% 1.92% 1.96% -
  Horiz. % 111.76% 109.80% 105.88% 103.92% 103.92% 101.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.5800 0.5900 0.5950 0.6700 0.9500 0.9800 1.0200 -
P/RPS 0.16 0.16 0.16 0.17 0.24 0.25 0.26 -27.63%
  QoQ % 0.00% 0.00% -5.88% -29.17% -4.00% -3.85% -
  Horiz. % 61.54% 61.54% 61.54% 65.38% 92.31% 96.15% 100.00%
P/EPS 7.00 6.91 7.71 8.53 11.50 10.55 8.55 -12.47%
  QoQ % 1.30% -10.38% -9.61% -25.83% 9.00% 23.39% -
  Horiz. % 81.87% 80.82% 90.18% 99.77% 134.50% 123.39% 100.00%
EY 14.30 14.47 12.97 11.72 8.69 9.47 11.70 14.30%
  QoQ % -1.17% 11.57% 10.67% 34.87% -8.24% -19.06% -
  Horiz. % 122.22% 123.68% 110.85% 100.17% 74.27% 80.94% 100.00%
DY 6.90 6.78 6.72 4.48 2.81 4.08 3.92 45.73%
  QoQ % 1.77% 0.89% 50.00% 59.43% -31.13% 4.08% -
  Horiz. % 176.02% 172.96% 171.43% 114.29% 71.68% 104.08% 100.00%
P/NAPS 1.02 1.05 1.10 1.26 1.79 1.88 2.00 -36.14%
  QoQ % -2.86% -4.55% -12.70% -29.61% -4.79% -6.00% -
  Horiz. % 51.00% 52.50% 55.00% 63.00% 89.50% 94.00% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 08/11/19 09/08/19 29/05/19 19/03/19 09/11/18 10/08/18 17/05/18 -
Price 0.5800 0.5600 0.5800 0.6050 0.8000 1.0200 1.0300 -
P/RPS 0.16 0.15 0.15 0.15 0.20 0.26 0.27 -29.43%
  QoQ % 6.67% 0.00% 0.00% -25.00% -23.08% -3.70% -
  Horiz. % 59.26% 55.56% 55.56% 55.56% 74.07% 96.30% 100.00%
P/EPS 7.00 6.56 7.52 7.70 9.69 10.99 8.63 -13.01%
  QoQ % 6.71% -12.77% -2.34% -20.54% -11.83% 27.35% -
  Horiz. % 81.11% 76.01% 87.14% 89.22% 112.28% 127.35% 100.00%
EY 14.30 15.25 13.30 12.98 10.32 9.10 11.58 15.09%
  QoQ % -6.23% 14.66% 2.47% 25.78% 13.41% -21.42% -
  Horiz. % 123.49% 131.69% 114.85% 112.09% 89.12% 78.58% 100.00%
DY 6.90 7.14 6.90 4.96 3.33 3.92 3.88 46.73%
  QoQ % -3.36% 3.48% 39.11% 48.95% -15.05% 1.03% -
  Horiz. % 177.84% 184.02% 177.84% 127.84% 85.82% 101.03% 100.00%
P/NAPS 1.02 1.00 1.07 1.14 1.51 1.96 2.02 -36.56%
  QoQ % 2.00% -6.54% -6.14% -24.50% -22.96% -2.97% -
  Horiz. % 50.50% 49.50% 52.97% 56.44% 74.75% 97.03% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

431  309  530  716 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.03 
 VC 0.085-0.005 
 SUPERMX 1.54+0.09 
 ICON 0.415+0.295 
 XDL 0.165+0.005 
 HSI-H8K 0.135-0.055 
 OCR-PA 0.0250.00 
 MYEG 1.14+0.03 
 HSI-C7K 0.395+0.085 
 DGB 0.135-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers