Highlights

[SAMCHEM] YoY 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?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,051,123 1,046,132 817,673 615,531 610,526 597,092 527,989 12.15%
  YoY % 0.48% 27.94% 32.84% 0.82% 2.25% 13.09% -
  Horiz. % 199.08% 198.14% 154.87% 116.58% 115.63% 113.09% 100.00%
PBT 30,010 40,730 29,196 13,700 14,633 12,494 12,760 15.31%
  YoY % -26.32% 39.51% 113.11% -6.38% 17.12% -2.08% -
  Horiz. % 235.19% 319.20% 228.81% 107.37% 114.68% 97.92% 100.00%
Tax -7,665 -10,911 -9,803 -6,104 -4,860 -4,305 -3,464 14.15%
  YoY % 29.75% -11.30% -60.60% -25.60% -12.89% -24.28% -
  Horiz. % 221.28% 314.98% 283.00% 176.21% 140.30% 124.28% 100.00%
NP 22,345 29,819 19,393 7,596 9,773 8,189 9,296 15.73%
  YoY % -25.06% 53.76% 155.31% -22.28% 19.34% -11.91% -
  Horiz. % 240.37% 320.77% 208.62% 81.71% 105.13% 88.09% 100.00%
NP to SH 20,343 26,533 15,105 5,688 7,796 7,395 8,468 15.72%
  YoY % -23.33% 75.66% 165.56% -27.04% 5.42% -12.67% -
  Horiz. % 240.23% 313.33% 178.38% 67.17% 92.06% 87.33% 100.00%
Tax Rate 25.54 % 26.79 % 33.58 % 44.55 % 33.21 % 34.46 % 27.15 % -1.01%
  YoY % -4.67% -20.22% -24.62% 34.15% -3.63% 26.92% -
  Horiz. % 94.07% 98.67% 123.68% 164.09% 122.32% 126.92% 100.00%
Total Cost 1,028,778 1,016,313 798,280 607,935 600,753 588,903 518,693 12.08%
  YoY % 1.23% 27.31% 31.31% 1.20% 2.01% 13.54% -
  Horiz. % 198.34% 195.94% 153.90% 117.21% 115.82% 113.54% 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 8,160 9,896 4,965 6,122 27 3,427 0 -
  YoY % -17.55% 99.31% -18.90% 22,409.60% -99.21% 0.00% -
  Horiz. % 238.08% 288.74% 144.87% 178.62% 0.79% 100.00% -
Div Payout % 40.11 % 37.30 % 32.87 % 107.63 % 0.35 % 46.35 % - % -
  YoY % 7.53% 13.48% -69.46% 30,651.43% -99.24% 0.00% -
  Horiz. % 86.54% 80.47% 70.92% 232.21% 0.76% 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 2.13 % 2.85 % 2.37 % 1.23 % 1.60 % 1.37 % 1.76 % 3.23%
  YoY % -25.26% 20.25% 92.68% -23.12% 16.79% -22.16% -
  Horiz. % 121.02% 161.93% 134.66% 69.89% 90.91% 77.84% 100.00%
ROE 13.36 % 18.76 % 14.74 % 4.86 % 6.59 % 6.55 % 7.98 % 8.96%
  YoY % -28.78% 27.27% 203.29% -26.25% 0.61% -17.92% -
  Horiz. % 167.42% 235.09% 184.71% 60.90% 82.58% 82.08% 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 386.44 384.61 366.97 452.06 448.95 439.04 387.99 -0.07%
  YoY % 0.48% 4.81% -18.82% 0.69% 2.26% 13.16% -
  Horiz. % 99.60% 99.13% 94.58% 116.51% 115.71% 113.16% 100.00%
EPS 7.48 9.75 6.78 4.18 5.73 5.44 6.22 3.12%
  YoY % -23.28% 43.81% 62.20% -27.05% 5.33% -12.54% -
  Horiz. % 120.26% 156.75% 109.00% 67.20% 92.12% 87.46% 100.00%
DPS 3.00 3.64 2.23 4.50 0.02 2.52 0.00 -
  YoY % -17.58% 63.23% -50.44% 22,400.00% -99.21% 0.00% -
  Horiz. % 119.05% 144.44% 88.49% 178.57% 0.79% 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 386.44 384.61 300.62 226.30 224.46 219.52 194.11 12.15%
  YoY % 0.48% 27.94% 32.84% 0.82% 2.25% 13.09% -
  Horiz. % 199.08% 198.14% 154.87% 116.58% 115.64% 113.09% 100.00%
EPS 7.48 9.75 5.55 2.09 2.87 2.72 3.11 15.74%
  YoY % -23.28% 75.68% 165.55% -27.18% 5.51% -12.54% -
  Horiz. % 240.51% 313.50% 178.46% 67.20% 92.28% 87.46% 100.00%
DPS 3.00 3.64 1.83 2.25 0.01 1.26 0.00 -
  YoY % -17.58% 98.91% -18.67% 22,400.00% -99.21% 0.00% -
  Horiz. % 238.10% 288.89% 145.24% 178.57% 0.79% 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 0.15 0.25 0.25 0.18 0.16 0.17 0.17 -2.06%
  YoY % -40.00% 0.00% 38.89% 12.50% -5.88% 0.00% -
  Horiz. % 88.24% 147.06% 147.06% 105.88% 94.12% 100.00% 100.00%
P/EPS 7.89 10.05 13.50 19.03 12.21 13.33 10.45 -4.57%
  YoY % -21.49% -25.56% -29.06% 55.86% -8.40% 27.56% -
  Horiz. % 75.50% 96.17% 129.19% 182.11% 116.84% 127.56% 100.00%
EY 12.68 9.95 7.41 5.25 8.19 7.50 9.57 4.80%
  YoY % 27.44% 34.28% 41.14% -35.90% 9.20% -21.63% -
  Horiz. % 132.50% 103.97% 77.43% 54.86% 85.58% 78.37% 100.00%
DY 5.08 3.71 2.44 5.66 0.03 3.48 0.00 -
  YoY % 36.93% 52.05% -56.89% 18,766.67% -99.14% 0.00% -
  Horiz. % 145.98% 106.61% 70.11% 162.64% 0.86% 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 0.14 0.27 0.21 0.18 0.14 0.17 0.16 -2.20%
  YoY % -48.15% 28.57% 16.67% 28.57% -17.65% 6.25% -
  Horiz. % 87.50% 168.75% 131.25% 112.50% 87.50% 106.25% 100.00%
P/EPS 7.49 10.46 11.58 19.63 11.16 14.07 9.80 -4.38%
  YoY % -28.39% -9.67% -41.01% 75.90% -20.68% 43.57% -
  Horiz. % 76.43% 106.73% 118.16% 200.31% 113.88% 143.57% 100.00%
EY 13.36 9.56 8.64 5.09 8.96 7.11 10.20 4.60%
  YoY % 39.75% 10.65% 69.74% -43.19% 26.02% -30.29% -
  Horiz. % 130.98% 93.73% 84.71% 49.90% 87.84% 69.71% 100.00%
DY 5.36 3.57 2.84 5.49 0.03 3.29 0.00 -
  YoY % 50.14% 25.70% -48.27% 18,200.00% -99.09% 0.00% -
  Horiz. % 162.92% 108.51% 86.32% 166.87% 0.91% 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