Highlights

[SAMCHEM] QoQ TTM 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 -     10.02%    YoY -     -23.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,035,712 1,051,123 1,092,017 1,095,216 1,083,484 1,046,132 982,862 3.55%
  QoQ % -1.47% -3.74% -0.29% 1.08% 3.57% 6.44% -
  Horiz. % 105.38% 106.95% 111.11% 111.43% 110.24% 106.44% 100.00%
PBT 31,567 30,010 27,476 32,094 36,980 40,730 38,913 -13.01%
  QoQ % 5.19% 9.22% -14.39% -13.21% -9.21% 4.67% -
  Horiz. % 81.12% 77.12% 70.61% 82.48% 95.03% 104.67% 100.00%
Tax -8,260 -7,665 -7,360 -8,531 -9,637 -10,911 -10,311 -13.73%
  QoQ % -7.76% -4.14% 13.73% 11.48% 11.68% -5.82% -
  Horiz. % 80.11% 74.34% 71.38% 82.74% 93.46% 105.82% 100.00%
NP 23,307 22,345 20,116 23,563 27,343 29,819 28,602 -12.75%
  QoQ % 4.31% 11.08% -14.63% -13.82% -8.30% 4.25% -
  Horiz. % 81.49% 78.12% 70.33% 82.38% 95.60% 104.25% 100.00%
NP to SH 21,425 20,343 18,490 21,358 24,438 26,533 25,393 -10.70%
  QoQ % 5.32% 10.02% -13.43% -12.60% -7.90% 4.49% -
  Horiz. % 84.37% 80.11% 72.82% 84.11% 96.24% 104.49% 100.00%
Tax Rate 26.17 % 25.54 % 26.79 % 26.58 % 26.06 % 26.79 % 26.50 % -0.83%
  QoQ % 2.47% -4.67% 0.79% 2.00% -2.72% 1.09% -
  Horiz. % 98.75% 96.38% 101.09% 100.30% 98.34% 101.09% 100.00%
Total Cost 1,012,405 1,028,778 1,071,901 1,071,653 1,056,141 1,016,313 954,260 4.02%
  QoQ % -1.59% -4.02% 0.02% 1.47% 3.92% 6.50% -
  Horiz. % 106.09% 107.81% 112.33% 112.30% 110.68% 106.50% 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 8,160 8,160 8,160 7,668 9,896 9,404 10.19%
  QoQ % 33.33% 0.00% 0.00% 6.41% -22.52% 5.23% -
  Horiz. % 115.69% 86.77% 86.77% 86.77% 81.54% 105.23% 100.00%
Div Payout % 50.78 % 40.11 % 44.13 % 38.21 % 31.38 % 37.30 % 37.04 % 23.39%
  QoQ % 26.60% -9.11% 15.49% 21.77% -15.87% 0.70% -
  Horiz. % 137.10% 108.29% 119.14% 103.16% 84.72% 100.70% 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 2.25 % 2.13 % 1.84 % 2.15 % 2.52 % 2.85 % 2.91 % -15.75%
  QoQ % 5.63% 15.76% -14.42% -14.68% -11.58% -2.06% -
  Horiz. % 77.32% 73.20% 63.23% 73.88% 86.60% 97.94% 100.00%
ROE 13.82 % 13.36 % 12.59 % 14.82 % 16.95 % 18.76 % 18.31 % -17.09%
  QoQ % 3.44% 6.12% -15.05% -12.57% -9.65% 2.46% -
  Horiz. % 75.48% 72.97% 68.76% 80.94% 92.57% 102.46% 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 380.78 386.44 401.48 402.65 398.34 384.61 361.35 3.55%
  QoQ % -1.46% -3.75% -0.29% 1.08% 3.57% 6.44% -
  Horiz. % 105.38% 106.94% 111.11% 111.43% 110.24% 106.44% 100.00%
EPS 7.88 7.48 6.80 7.85 8.98 9.75 9.34 -10.70%
  QoQ % 5.35% 10.00% -13.38% -12.58% -7.90% 4.39% -
  Horiz. % 84.37% 80.09% 72.81% 84.05% 96.15% 104.39% 100.00%
DPS 4.00 3.00 3.00 3.00 2.82 3.64 3.46 10.14%
  QoQ % 33.33% 0.00% 0.00% 6.38% -22.53% 5.20% -
  Horiz. % 115.61% 86.71% 86.71% 86.71% 81.50% 105.20% 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 380.78 386.44 401.48 402.65 398.34 384.61 361.35 3.55%
  QoQ % -1.46% -3.75% -0.29% 1.08% 3.57% 6.44% -
  Horiz. % 105.38% 106.94% 111.11% 111.43% 110.24% 106.44% 100.00%
EPS 7.88 7.48 6.80 7.85 8.98 9.75 9.34 -10.70%
  QoQ % 5.35% 10.00% -13.38% -12.58% -7.90% 4.39% -
  Horiz. % 84.37% 80.09% 72.81% 84.05% 96.15% 104.39% 100.00%
DPS 4.00 3.00 3.00 3.00 2.82 3.64 3.46 10.14%
  QoQ % 33.33% 0.00% 0.00% 6.38% -22.53% 5.20% -
  Horiz. % 115.61% 86.71% 86.71% 86.71% 81.50% 105.20% 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 0.15 0.15 0.15 0.17 0.24 0.25 0.28 -34.01%
  QoQ % 0.00% 0.00% -11.76% -29.17% -4.00% -10.71% -
  Horiz. % 53.57% 53.57% 53.57% 60.71% 85.71% 89.29% 100.00%
P/EPS 7.36 7.89 8.75 8.53 10.57 10.05 10.93 -23.16%
  QoQ % -6.72% -9.83% 2.58% -19.30% 5.17% -8.05% -
  Horiz. % 67.34% 72.19% 80.05% 78.04% 96.71% 91.95% 100.00%
EY 13.58 12.68 11.42 11.72 9.46 9.95 9.15 30.08%
  QoQ % 7.10% 11.03% -2.56% 23.89% -4.92% 8.74% -
  Horiz. % 148.42% 138.58% 124.81% 128.09% 103.39% 108.74% 100.00%
DY 6.90 5.08 5.04 4.48 2.97 3.71 3.39 60.54%
  QoQ % 35.83% 0.79% 12.50% 50.84% -19.95% 9.44% -
  Horiz. % 203.54% 149.85% 148.67% 132.15% 87.61% 109.44% 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 0.15 0.14 0.14 0.15 0.20 0.27 0.29 -35.54%
  QoQ % 7.14% 0.00% -6.67% -25.00% -25.93% -6.90% -
  Horiz. % 51.72% 48.28% 48.28% 51.72% 68.97% 93.10% 100.00%
P/EPS 7.36 7.49 8.53 7.70 8.90 10.46 11.03 -23.62%
  QoQ % -1.74% -12.19% 10.78% -13.48% -14.91% -5.17% -
  Horiz. % 66.73% 67.91% 77.33% 69.81% 80.69% 94.83% 100.00%
EY 13.58 13.36 11.72 12.98 11.23 9.56 9.06 30.94%
  QoQ % 1.65% 13.99% -9.71% 15.58% 17.47% 5.52% -
  Horiz. % 149.89% 147.46% 129.36% 143.27% 123.95% 105.52% 100.00%
DY 6.90 5.36 5.17 4.96 3.52 3.57 3.36 61.49%
  QoQ % 28.73% 3.68% 4.23% 40.91% -1.40% 6.25% -
  Horiz. % 205.36% 159.52% 153.87% 147.62% 104.76% 106.25% 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