Highlights

[SAMCHEM] YoY 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?  YoY % Horiz. %

Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 996,000 1,084,186 867,124 624,906 593,852 637,502 529,286 11.11%
  YoY % -8.13% 25.03% 38.76% 5.23% -6.85% 20.45% -
  Horiz. % 188.18% 204.84% 163.83% 118.07% 112.20% 120.45% 100.00%
PBT 34,540 38,706 29,102 26,536 21,408 16,120 18,710 10.75%
  YoY % -10.76% 33.00% 9.67% 23.95% 32.80% -13.84% -
  Horiz. % 184.61% 206.87% 155.54% 141.83% 114.42% 86.16% 100.00%
Tax -8,626 -10,358 -8,134 -6,688 -6,178 -4,974 -5,154 8.96%
  YoY % 16.72% -27.34% -21.62% -8.26% -24.21% 3.49% -
  Horiz. % 167.37% 200.97% 157.82% 129.76% 119.87% 96.51% 100.00%
NP 25,914 28,348 20,968 19,848 15,230 11,146 13,556 11.40%
  YoY % -8.59% 35.20% 5.64% 30.32% 36.64% -17.78% -
  Horiz. % 191.16% 209.12% 154.68% 146.41% 112.35% 82.22% 100.00%
NP to SH 23,228 25,256 16,768 16,436 13,126 9,928 12,618 10.70%
  YoY % -8.03% 50.62% 2.02% 25.22% 32.21% -21.32% -
  Horiz. % 184.09% 200.16% 132.89% 130.26% 104.03% 78.68% 100.00%
Tax Rate 24.97 % 26.76 % 27.95 % 25.20 % 28.86 % 30.86 % 27.55 % -1.62%
  YoY % -6.69% -4.26% 10.91% -12.68% -6.48% 12.01% -
  Horiz. % 90.64% 97.13% 101.45% 91.47% 104.75% 112.01% 100.00%
Total Cost 970,086 1,055,838 846,156 605,058 578,622 626,356 515,730 11.10%
  YoY % -8.12% 24.78% 39.85% 4.57% -7.62% 21.45% -
  Horiz. % 188.10% 204.73% 164.07% 117.32% 112.19% 121.45% 100.00%
Net Worth 152,320 141,439 102,495 117,011 118,215 112,879 106,056 6.22%
  YoY % 7.69% 38.00% -12.41% -1.02% 4.73% 6.43% -
  Horiz. % 143.62% 133.36% 96.64% 110.33% 111.46% 106.43% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 10,880 10,880 4,456 81 54 - - -
  YoY % 0.00% 144.15% 5,358.84% 50.20% 0.00% 0.00% -
  Horiz. % 20,018.03% 20,018.03% 8,199.15% 150.20% 100.00% - -
Div Payout % 46.84 % 43.08 % 26.58 % 0.50 % 0.41 % - % - % -
  YoY % 8.73% 62.08% 5,216.00% 21.95% 0.00% 0.00% -
  Horiz. % 11,424.39% 10,507.32% 6,482.93% 121.95% 100.00% - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 152,320 141,439 102,495 117,011 118,215 112,879 106,056 6.22%
  YoY % 7.69% 38.00% -12.41% -1.02% 4.73% 6.43% -
  Horiz. % 143.62% 133.36% 96.64% 110.33% 111.46% 106.43% 100.00%
NOSH 272,000 272,000 222,816 136,059 135,879 135,999 135,969 12.24%
  YoY % 0.00% 22.07% 63.76% 0.13% -0.09% 0.02% -
  Horiz. % 200.04% 200.04% 163.87% 100.07% 99.93% 100.02% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.60 % 2.61 % 2.42 % 3.18 % 2.56 % 1.75 % 2.56 % 0.26%
  YoY % -0.38% 7.85% -23.90% 24.22% 46.29% -31.64% -
  Horiz. % 101.56% 101.95% 94.53% 124.22% 100.00% 68.36% 100.00%
ROE 15.25 % 17.86 % 16.36 % 14.05 % 11.10 % 8.80 % 11.90 % 4.22%
  YoY % -14.61% 9.17% 16.44% 26.58% 26.14% -26.05% -
  Horiz. % 128.15% 150.08% 137.48% 118.07% 93.28% 73.95% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 366.18 398.60 389.17 459.29 437.04 468.75 389.27 -1.01%
  YoY % -8.13% 2.42% -15.27% 5.09% -6.76% 20.42% -
  Horiz. % 94.07% 102.40% 99.97% 117.99% 112.27% 120.42% 100.00%
EPS 8.54 9.28 7.52 12.08 9.66 7.30 9.28 -1.37%
  YoY % -7.97% 23.40% -37.75% 25.05% 32.33% -21.34% -
  Horiz. % 92.03% 100.00% 81.03% 130.17% 104.09% 78.66% 100.00%
DPS 4.00 4.00 2.00 0.06 0.04 0.00 0.00 -
  YoY % 0.00% 100.00% 3,233.33% 50.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 5,000.00% 150.00% 100.00% - -
NAPS 0.5600 0.5200 0.4600 0.8600 0.8700 0.8300 0.7800 -5.37%
  YoY % 7.69% 13.04% -46.51% -1.15% 4.82% 6.41% -
  Horiz. % 71.79% 66.67% 58.97% 110.26% 111.54% 106.41% 100.00%
Adjusted Per Share Value based on latest NOSH - 272,000
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 366.18 398.60 318.80 229.74 218.33 234.38 194.59 11.11%
  YoY % -8.13% 25.03% 38.77% 5.23% -6.85% 20.45% -
  Horiz. % 188.18% 204.84% 163.83% 118.06% 112.20% 120.45% 100.00%
EPS 8.54 9.28 6.16 6.04 4.83 3.65 4.64 10.70%
  YoY % -7.97% 50.65% 1.99% 25.05% 32.33% -21.34% -
  Horiz. % 184.05% 200.00% 132.76% 130.17% 104.09% 78.66% 100.00%
DPS 4.00 4.00 1.64 0.03 0.02 0.00 0.00 -
  YoY % 0.00% 143.90% 5,366.67% 50.00% 0.00% 0.00% -
  Horiz. % 20,000.00% 20,000.00% 8,200.00% 150.00% 100.00% - -
NAPS 0.5600 0.5200 0.3768 0.4302 0.4346 0.4150 0.3899 6.22%
  YoY % 7.69% 38.00% -12.41% -1.01% 4.72% 6.44% -
  Horiz. % 143.63% 133.37% 96.64% 110.34% 111.46% 106.44% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.5900 0.9800 0.9150 0.7950 0.7000 0.7250 0.6500 -
P/RPS 0.16 0.25 0.24 0.17 0.16 0.15 0.17 -1.00%
  YoY % -36.00% 4.17% 41.18% 6.25% 6.67% -11.76% -
  Horiz. % 94.12% 147.06% 141.18% 100.00% 94.12% 88.24% 100.00%
P/EPS 6.91 10.55 12.16 6.58 7.25 9.93 7.00 -0.22%
  YoY % -34.50% -13.24% 84.80% -9.24% -26.99% 41.86% -
  Horiz. % 98.71% 150.71% 173.71% 94.00% 103.57% 141.86% 100.00%
EY 14.47 9.47 8.22 15.19 13.80 10.07 14.28 0.22%
  YoY % 52.80% 15.21% -45.89% 10.07% 37.04% -29.48% -
  Horiz. % 101.33% 66.32% 57.56% 106.37% 96.64% 70.52% 100.00%
DY 6.78 4.08 2.19 0.08 0.06 0.00 0.00 -
  YoY % 66.18% 86.30% 2,637.50% 33.33% 0.00% 0.00% -
  Horiz. % 11,300.00% 6,800.00% 3,650.00% 133.33% 100.00% - -
P/NAPS 1.05 1.88 1.99 0.92 0.80 0.87 0.83 3.99%
  YoY % -44.15% -5.53% 116.30% 15.00% -8.05% 4.82% -
  Horiz. % 126.51% 226.51% 239.76% 110.84% 96.39% 104.82% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 09/08/19 10/08/18 15/08/17 22/08/16 20/08/15 22/08/14 23/08/13 -
Price 0.5600 1.0200 0.7850 0.8200 0.6400 0.7650 0.6100 -
P/RPS 0.15 0.26 0.20 0.18 0.15 0.16 0.16 -1.07%
  YoY % -42.31% 30.00% 11.11% 20.00% -6.25% 0.00% -
  Horiz. % 93.75% 162.50% 125.00% 112.50% 93.75% 100.00% 100.00%
P/EPS 6.56 10.99 10.43 6.79 6.63 10.48 6.57 -0.03%
  YoY % -40.31% 5.37% 53.61% 2.41% -36.74% 59.51% -
  Horiz. % 99.85% 167.28% 158.75% 103.35% 100.91% 159.51% 100.00%
EY 15.25 9.10 9.59 14.73 15.09 9.54 15.21 0.04%
  YoY % 67.58% -5.11% -34.89% -2.39% 58.18% -37.28% -
  Horiz. % 100.26% 59.83% 63.05% 96.84% 99.21% 62.72% 100.00%
DY 7.14 3.92 2.55 0.07 0.06 0.00 0.00 -
  YoY % 82.14% 53.73% 3,542.86% 16.67% 0.00% 0.00% -
  Horiz. % 11,900.00% 6,533.33% 4,250.00% 116.67% 100.00% - -
P/NAPS 1.00 1.96 1.71 0.95 0.74 0.92 0.78 4.23%
  YoY % -48.98% 14.62% 80.00% 28.38% -19.57% 17.95% -
  Horiz. % 128.21% 251.28% 219.23% 121.79% 94.87% 117.95% 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