Highlights

[SAMCHEM] YoY Cumulative 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 -     121.39%    YoY -     -8.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 498,000 542,093 433,562 312,453 296,926 318,751 264,643 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 17,270 19,353 14,551 13,268 10,704 8,060 9,355 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 -4,313 -5,179 -4,067 -3,344 -3,089 -2,487 -2,577 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 12,957 14,174 10,484 9,924 7,615 5,573 6,778 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 11,614 12,628 8,384 8,218 6,563 4,964 6,309 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 485,043 527,919 423,078 302,529 289,311 313,178 257,865 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 5,440 5,440 2,228 40 27 - - -
  YoY % 0.00% 144.15% 5,358.90% 50.20% 0.00% 0.00% -
  Horiz. % 20,018.40% 20,018.40% 8,199.30% 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 7.62 % 8.93 % 8.18 % 7.02 % 5.55 % 4.40 % 5.95 % 4.21%
  YoY % -14.67% 9.17% 16.52% 26.49% 26.14% -26.05% -
  Horiz. % 128.07% 150.08% 137.48% 117.98% 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 183.09 199.30 194.58 229.64 218.52 234.38 194.63 -1.01%
  YoY % -8.13% 2.43% -15.27% 5.09% -6.77% 20.42% -
  Horiz. % 94.07% 102.40% 99.97% 117.99% 112.27% 120.42% 100.00%
EPS 4.27 4.64 3.76 6.04 4.83 3.65 4.64 -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 2.00 2.00 1.00 0.03 0.02 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 183.09 199.30 159.40 114.87 109.16 117.19 97.30 11.11%
  YoY % -8.13% 25.03% 38.77% 5.23% -6.85% 20.44% -
  Horiz. % 188.17% 204.83% 163.82% 118.06% 112.19% 120.44% 100.00%
EPS 4.27 4.64 3.08 3.02 2.41 1.82 2.32 10.70%
  YoY % -7.97% 50.65% 1.99% 25.31% 32.42% -21.55% -
  Horiz. % 184.05% 200.00% 132.76% 130.17% 103.88% 78.45% 100.00%
DPS 2.00 2.00 0.82 0.02 0.01 0.00 0.00 -
  YoY % 0.00% 143.90% 4,000.00% 100.00% 0.00% 0.00% -
  Horiz. % 20,000.00% 20,000.00% 8,200.00% 200.00% 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 0.32 0.49 0.47 0.35 0.32 0.31 0.33 -0.51%
  YoY % -34.69% 4.26% 34.29% 9.38% 3.23% -6.06% -
  Horiz. % 96.97% 148.48% 142.42% 106.06% 96.97% 93.94% 100.00%
P/EPS 13.82 21.11 24.32 13.16 14.49 19.86 14.01 -0.23%
  YoY % -34.53% -13.20% 84.80% -9.18% -27.04% 41.76% -
  Horiz. % 98.64% 150.68% 173.59% 93.93% 103.43% 141.76% 100.00%
EY 7.24 4.74 4.11 7.60 6.90 5.03 7.14 0.23%
  YoY % 52.74% 15.33% -45.92% 10.14% 37.18% -29.55% -
  Horiz. % 101.40% 66.39% 57.56% 106.44% 96.64% 70.45% 100.00%
DY 3.39 2.04 1.09 0.04 0.03 0.00 0.00 -
  YoY % 66.18% 87.16% 2,625.00% 33.33% 0.00% 0.00% -
  Horiz. % 11,300.00% 6,800.00% 3,633.33% 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 0.31 0.51 0.40 0.36 0.29 0.33 0.31 -
  YoY % -39.22% 27.50% 11.11% 24.14% -12.12% 6.45% -
  Horiz. % 100.00% 164.52% 129.03% 116.13% 93.55% 106.45% 100.00%
P/EPS 13.12 21.97 20.86 13.58 13.25 20.96 13.15 -0.04%
  YoY % -40.28% 5.32% 53.61% 2.49% -36.78% 59.39% -
  Horiz. % 99.77% 167.07% 158.63% 103.27% 100.76% 159.39% 100.00%
EY 7.62 4.55 4.79 7.37 7.55 4.77 7.61 0.02%
  YoY % 67.47% -5.01% -35.01% -2.38% 58.28% -37.32% -
  Horiz. % 100.13% 59.79% 62.94% 96.85% 99.21% 62.68% 100.00%
DY 3.57 1.96 1.27 0.04 0.03 0.00 0.00 -
  YoY % 82.14% 54.33% 3,075.00% 33.33% 0.00% 0.00% -
  Horiz. % 11,900.00% 6,533.33% 4,233.33% 133.33% 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