[SAMCHEM] QoQ Cumulative Quarter Result on 30-Jun-2019 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
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
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 258,426 1,057,342 762,557 498,000 259,629 1,095,215 822,060 -53.73%
PBT 6,461 36,161 25,322 17,270 7,444 32,095 25,848 -60.28%
Tax -1,709 -10,180 -6,679 -4,313 -1,925 -8,531 -6,950 -60.71%
NP 4,752 25,981 18,643 12,957 5,519 23,564 18,898 -60.12%
-
NP to SH 4,326 23,808 16,914 11,614 5,246 21,359 16,846 -59.56%
-
Tax Rate 26.45% 28.15% 26.38% 24.97% 25.86% 26.58% 26.89% -
Total Cost 253,674 1,031,361 743,914 485,043 254,110 1,071,651 803,162 -53.58%
-
Net Worth 160,479 155,039 155,039 152,320 146,880 144,159 144,159 7.40%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div - 10,880 8,160 5,440 2,720 8,160 5,440 -
Div Payout % - 45.70% 48.24% 46.84% 51.85% 38.20% 32.29% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 160,479 155,039 155,039 152,320 146,880 144,159 144,159 7.40%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 1.84% 2.46% 2.44% 2.60% 2.13% 2.15% 2.30% -
ROE 2.70% 15.36% 10.91% 7.62% 3.57% 14.82% 11.69% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 95.01 388.73 280.35 183.09 95.45 402.65 302.23 -53.73%
EPS 1.59 8.75 6.22 4.27 1.93 7.85 6.19 -59.55%
DPS 0.00 4.00 3.00 2.00 1.00 3.00 2.00 -
NAPS 0.59 0.57 0.57 0.56 0.54 0.53 0.53 7.40%
Adjusted Per Share Value based on latest NOSH - 272,000
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 47.50 194.36 140.18 91.54 47.73 201.33 151.11 -53.73%
EPS 0.80 4.38 3.11 2.13 0.96 3.93 3.10 -59.43%
DPS 0.00 2.00 1.50 1.00 0.50 1.50 1.00 -
NAPS 0.295 0.285 0.285 0.28 0.27 0.265 0.265 7.40%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.435 0.665 0.58 0.59 0.595 0.67 0.95 -
P/RPS 0.46 0.17 0.21 0.32 0.62 0.17 0.31 30.06%
P/EPS 27.35 7.60 9.33 13.82 30.85 8.53 15.34 46.98%
EY 3.66 13.16 10.72 7.24 3.24 11.72 6.52 -31.92%
DY 0.00 6.02 5.17 3.39 1.68 4.48 2.11 -
P/NAPS 0.74 1.17 1.02 1.05 1.10 1.26 1.79 -44.47%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 28/02/20 08/11/19 09/08/19 29/05/19 19/03/19 09/11/18 -
Price 0.65 0.645 0.58 0.56 0.58 0.605 0.80 -
P/RPS 0.68 0.17 0.21 0.31 0.61 0.15 0.26 89.71%
P/EPS 40.87 7.37 9.33 13.12 30.07 7.70 12.92 115.33%
EY 2.45 13.57 10.72 7.62 3.33 12.98 7.74 -53.52%
DY 0.00 6.20 5.17 3.57 1.72 4.96 2.50 -
P/NAPS 1.10 1.13 1.02 1.00 1.07 1.14 1.51 -19.02%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment