[SAMCHEM] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
08-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 45.63%
YoY- 0.4%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 459,518 258,426 1,057,342 762,557 498,000 259,629 1,095,215 -43.98%
PBT 18,930 6,461 36,161 25,322 17,270 7,444 32,095 -29.69%
Tax -4,930 -1,709 -10,180 -6,679 -4,313 -1,925 -8,531 -30.64%
NP 14,000 4,752 25,981 18,643 12,957 5,519 23,564 -29.34%
-
NP to SH 13,089 4,326 23,808 16,914 11,614 5,246 21,359 -27.87%
-
Tax Rate 26.04% 26.45% 28.15% 26.38% 24.97% 25.86% 26.58% -
Total Cost 445,518 253,674 1,031,361 743,914 485,043 254,110 1,071,651 -44.32%
-
Net Worth 171,359 160,479 155,039 155,039 152,320 146,880 144,159 12.22%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 2,720 - 10,880 8,160 5,440 2,720 8,160 -51.95%
Div Payout % 20.78% - 45.70% 48.24% 46.84% 51.85% 38.20% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 171,359 160,479 155,039 155,039 152,320 146,880 144,159 12.22%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 3.05% 1.84% 2.46% 2.44% 2.60% 2.13% 2.15% -
ROE 7.64% 2.70% 15.36% 10.91% 7.62% 3.57% 14.82% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 168.94 95.01 388.73 280.35 183.09 95.45 402.65 -43.98%
EPS 4.81 1.59 8.75 6.22 4.27 1.93 7.85 -27.88%
DPS 1.00 0.00 4.00 3.00 2.00 1.00 3.00 -51.95%
NAPS 0.63 0.59 0.57 0.57 0.56 0.54 0.53 12.22%
Adjusted Per Share Value based on latest NOSH - 272,000
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 84.47 47.50 194.36 140.18 91.54 47.73 201.33 -43.98%
EPS 2.41 0.80 4.38 3.11 2.13 0.96 3.93 -27.84%
DPS 0.50 0.00 2.00 1.50 1.00 0.50 1.50 -51.95%
NAPS 0.315 0.295 0.285 0.285 0.28 0.27 0.265 12.22%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.68 0.435 0.665 0.58 0.59 0.595 0.67 -
P/RPS 0.40 0.46 0.17 0.21 0.32 0.62 0.17 76.99%
P/EPS 14.13 27.35 7.60 9.33 13.82 30.85 8.53 40.04%
EY 7.08 3.66 13.16 10.72 7.24 3.24 11.72 -28.56%
DY 1.47 0.00 6.02 5.17 3.39 1.68 4.48 -52.45%
P/NAPS 1.08 0.74 1.17 1.02 1.05 1.10 1.26 -9.77%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 14/08/20 25/06/20 28/02/20 08/11/19 09/08/19 29/05/19 19/03/19 -
Price 0.975 0.65 0.645 0.58 0.56 0.58 0.605 -
P/RPS 0.58 0.68 0.17 0.21 0.31 0.61 0.15 146.55%
P/EPS 20.26 40.87 7.37 9.33 13.12 30.07 7.70 90.70%
EY 4.94 2.45 13.57 10.72 7.62 3.33 12.98 -47.51%
DY 1.03 0.00 6.20 5.17 3.57 1.72 4.96 -64.96%
P/NAPS 1.55 1.10 1.13 1.02 1.00 1.07 1.14 22.75%

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