Highlights

[SAMCHEM] YoY 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 -     21.37%    YoY -     41.05%
Quarter Report


View:


Show?  YoY % Horiz. %

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 238,371 279,265 215,995 152,809 141,040 165,063 139,422 9.35%
  YoY % -14.64% 29.29% 41.35% 8.34% -14.55% 18.39% -
  Horiz. % 170.97% 200.30% 154.92% 109.60% 101.16% 118.39% 100.00%
PBT 9,825 7,291 5,474 7,357 5,193 2,800 3,511 18.70%
  YoY % 34.76% 33.19% -25.59% 41.67% 85.46% -20.25% -
  Horiz. % 279.83% 207.66% 155.91% 209.54% 147.91% 79.75% 100.00%
Tax -2,388 -2,083 -1,483 -1,625 -1,644 -974 -1,050 14.67%
  YoY % -14.64% -40.46% 8.74% 1.16% -68.79% 7.24% -
  Horiz. % 227.43% 198.38% 141.24% 154.76% 156.57% 92.76% 100.00%
NP 7,437 5,208 3,991 5,732 3,549 1,826 2,461 20.23%
  YoY % 42.80% 30.49% -30.37% 61.51% 94.36% -25.80% -
  Horiz. % 302.19% 211.62% 162.17% 232.91% 144.21% 74.20% 100.00%
NP to SH 6,367 4,514 3,374 4,575 3,019 1,632 2,327 18.26%
  YoY % 41.05% 33.79% -26.25% 51.54% 84.99% -29.87% -
  Horiz. % 273.61% 193.98% 144.99% 196.61% 129.74% 70.13% 100.00%
Tax Rate 24.31 % 28.57 % 27.09 % 22.09 % 31.66 % 34.79 % 29.91 % -3.39%
  YoY % -14.91% 5.46% 22.63% -30.23% -9.00% 16.32% -
  Horiz. % 81.28% 95.52% 90.57% 73.85% 105.85% 116.32% 100.00%
Total Cost 230,934 274,057 212,004 147,077 137,491 163,237 136,961 9.09%
  YoY % -15.74% 29.27% 44.14% 6.97% -15.77% 19.19% -
  Horiz. % 168.61% 200.10% 154.79% 107.39% 100.39% 119.19% 100.00%
Net Worth 152,320 141,439 102,495 117,098 118,312 112,879 106,143 6.20%
  YoY % 7.69% 38.00% -12.47% -1.03% 4.81% 6.35% -
  Horiz. % 143.50% 133.25% 96.56% 110.32% 111.46% 106.35% 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 2,720 2,720 2,228 13 27 - - -
  YoY % 0.00% 22.07% 16,264.28% -49.94% 0.00% 0.00% -
  Horiz. % 10,000.74% 10,000.74% 8,192.37% 50.06% 100.00% - -
Div Payout % 42.72 % 60.26 % 66.04 % 0.30 % 0.90 % - % - % -
  YoY % -29.11% -8.75% 21,913.33% -66.67% 0.00% 0.00% -
  Horiz. % 4,746.67% 6,695.56% 7,337.78% 33.33% 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 152,320 141,439 102,495 117,098 118,312 112,879 106,143 6.20%
  YoY % 7.69% 38.00% -12.47% -1.03% 4.81% 6.35% -
  Horiz. % 143.50% 133.25% 96.56% 110.32% 111.46% 106.35% 100.00%
NOSH 272,000 272,000 222,816 136,160 135,990 135,999 136,081 12.23%
  YoY % 0.00% 22.07% 63.64% 0.12% -0.01% -0.06% -
  Horiz. % 199.88% 199.88% 163.74% 100.06% 99.93% 99.94% 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 3.12 % 1.86 % 1.85 % 3.75 % 2.52 % 1.11 % 1.77 % 9.90%
  YoY % 67.74% 0.54% -50.67% 48.81% 127.03% -37.29% -
  Horiz. % 176.27% 105.08% 104.52% 211.86% 142.37% 62.71% 100.00%
ROE 4.18 % 3.19 % 3.29 % 3.91 % 2.55 % 1.45 % 2.19 % 11.37%
  YoY % 31.03% -3.04% -15.86% 53.33% 75.86% -33.79% -
  Horiz. % 190.87% 145.66% 150.23% 178.54% 116.44% 66.21% 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 87.64 102.67 96.94 112.23 103.71 121.37 102.45 -2.57%
  YoY % -14.64% 5.91% -13.62% 8.22% -14.55% 18.47% -
  Horiz. % 85.54% 100.21% 94.62% 109.55% 101.23% 118.47% 100.00%
EPS 2.34 1.66 1.51 3.36 2.22 1.20 1.71 5.36%
  YoY % 40.96% 9.93% -55.06% 51.35% 85.00% -29.82% -
  Horiz. % 136.84% 97.08% 88.30% 196.49% 129.82% 70.18% 100.00%
DPS 1.00 1.00 1.00 0.01 0.02 0.00 0.00 -
  YoY % 0.00% 0.00% 9,900.00% -50.00% 0.00% 0.00% -
  Horiz. % 5,000.00% 5,000.00% 5,000.00% 50.00% 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 87.64 102.67 79.41 56.18 51.85 60.68 51.26 9.35%
  YoY % -14.64% 29.29% 41.35% 8.35% -14.55% 18.38% -
  Horiz. % 170.97% 200.29% 154.92% 109.60% 101.15% 118.38% 100.00%
EPS 2.34 1.66 1.24 1.68 1.11 0.60 0.86 18.15%
  YoY % 40.96% 33.87% -26.19% 51.35% 85.00% -30.23% -
  Horiz. % 272.09% 193.02% 144.19% 195.35% 129.07% 69.77% 100.00%
DPS 1.00 1.00 0.82 0.01 0.01 0.00 0.00 -
  YoY % 0.00% 21.95% 8,100.00% 0.00% 0.00% 0.00% -
  Horiz. % 10,000.00% 10,000.00% 8,200.00% 100.00% 100.00% - -
NAPS 0.5600 0.5200 0.3768 0.4305 0.4350 0.4150 0.3902 6.20%
  YoY % 7.69% 38.00% -12.47% -1.03% 4.82% 6.36% -
  Horiz. % 143.52% 133.26% 96.57% 110.33% 111.48% 106.36% 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 0.67 0.95 0.94 0.71 0.67 0.60 0.63 1.03%
  YoY % -29.47% 1.06% 32.39% 5.97% 11.67% -4.76% -
  Horiz. % 106.35% 150.79% 149.21% 112.70% 106.35% 95.24% 100.00%
P/EPS 25.20 59.05 60.43 23.66 31.53 60.42 38.01 -6.62%
  YoY % -57.32% -2.28% 155.41% -24.96% -47.82% 58.96% -
  Horiz. % 66.30% 155.35% 158.98% 62.25% 82.95% 158.96% 100.00%
EY 3.97 1.69 1.65 4.23 3.17 1.66 2.63 7.10%
  YoY % 134.91% 2.42% -60.99% 33.44% 90.96% -36.88% -
  Horiz. % 150.95% 64.26% 62.74% 160.84% 120.53% 63.12% 100.00%
DY 1.69 1.02 1.09 0.01 0.03 0.00 0.00 -
  YoY % 65.69% -6.42% 10,800.00% -66.67% 0.00% 0.00% -
  Horiz. % 5,633.33% 3,400.00% 3,633.33% 33.33% 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 0.64 0.99 0.81 0.73 0.62 0.63 0.60 1.08%
  YoY % -35.35% 22.22% 10.96% 17.74% -1.59% 5.00% -
  Horiz. % 106.67% 165.00% 135.00% 121.67% 103.33% 105.00% 100.00%
P/EPS 23.92 61.46 51.84 24.40 28.83 63.75 35.67 -6.44%
  YoY % -61.08% 18.56% 112.46% -15.37% -54.78% 78.72% -
  Horiz. % 67.06% 172.30% 145.33% 68.40% 80.82% 178.72% 100.00%
EY 4.18 1.63 1.93 4.10 3.47 1.57 2.80 6.90%
  YoY % 156.44% -15.54% -52.93% 18.16% 121.02% -43.93% -
  Horiz. % 149.29% 58.21% 68.93% 146.43% 123.93% 56.07% 100.00%
DY 1.79 0.98 1.27 0.01 0.03 0.00 0.00 -
  YoY % 82.65% -22.83% 12,600.00% -66.67% 0.00% 0.00% -
  Horiz. % 5,966.67% 3,266.67% 4,233.33% 33.33% 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.
 


 

1930 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7750.00 
 KOTRA 1.790.00 
 UCREST 0.1550.00 
 PINEAPP 0.3250.00 
 PUC 0.070.00 
 WILLOW 0.410.00 
 IRIS 0.160.00 
 TOPGLOV-C60 0.150.00 
 BTECH 0.210.00 
 3A 0.840.00 

TOP ARTICLES

1. EPF Investment Portfolio vs Unit Trust Portfolio, which one is better? Invest Made Easy
2. What Tun M Got Up To At AirAsia RedQ Good Articles to Share
3. Enemies want Pakatan gone, Kit Siang says amid calls for DAP to quit coalition save malaysia!!!
4. EPF Approved Unit Trust Funds (Pdf Analysis + Excel Data Pack) Invest Made Easy
5. 大马股票公司分析 – Padini Investment Path
6. BUSINESSES THAT LAST TILL THE END OF TIME IN BIBLE PROPHECY, Calvin Tan Blog THE INVESTMENT APPROACH OF CALVIN TAN
7. TRACKING UZMA HISTORIC PRICES SHOW GROSSLY UNDERVALUE POSITION, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. 因为股价波动频繁,衍生想要快速在买卖赚快钱的诱惑,造成过度活跃地进行买卖,梦不可做得太深? Articles for investors
Partners & Brokers