[SAMCHEM] QoQ Cumulative Quarter Result on 31-Dec-2020 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
23-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 79.69%
YoY- 70.59%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 975,069 702,255 330,697 1,052,723 748,128 459,518 258,426 142.16%
PBT 81,431 62,663 30,571 60,144 33,625 18,930 6,461 440.74%
Tax -18,619 -14,762 -7,031 -13,833 -8,431 -4,930 -1,709 390.73%
NP 62,812 47,901 23,540 46,311 25,194 14,000 4,752 458.16%
-
NP to SH 50,800 38,191 18,951 40,613 22,602 13,089 4,326 415.86%
-
Tax Rate 22.86% 23.56% 23.00% 23.00% 25.07% 26.04% 26.45% -
Total Cost 912,257 654,354 307,157 1,006,412 722,934 445,518 253,674 134.54%
-
Net Worth 228,479 217,600 206,719 187,679 171,359 171,359 160,479 26.52%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 16,320 10,880 2,720 11,423 5,984 2,720 - -
Div Payout % 32.13% 28.49% 14.35% 28.13% 26.48% 20.78% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 228,479 217,600 206,719 187,679 171,359 171,359 160,479 26.52%
NOSH 544,000 544,000 272,000 272,000 272,000 272,000 272,000 58.67%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.44% 6.82% 7.12% 4.40% 3.37% 3.05% 1.84% -
ROE 22.23% 17.55% 9.17% 21.64% 13.19% 7.64% 2.70% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 179.24 129.09 121.58 387.03 275.05 168.94 95.01 52.61%
EPS 9.34 7.02 6.97 14.93 8.31 4.81 1.59 225.21%
DPS 3.00 2.00 1.00 4.20 2.20 1.00 0.00 -
NAPS 0.42 0.40 0.76 0.69 0.63 0.63 0.59 -20.25%
Adjusted Per Share Value based on latest NOSH - 272,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 179.24 129.09 60.79 193.52 137.52 84.47 47.50 142.18%
EPS 9.34 7.02 3.48 7.47 4.15 2.41 0.80 413.87%
DPS 3.00 2.00 0.50 2.10 1.10 0.50 0.00 -
NAPS 0.42 0.40 0.38 0.345 0.315 0.315 0.295 26.52%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.92 0.705 1.35 1.11 0.86 0.68 0.435 -
P/RPS 0.51 0.55 1.11 0.29 0.31 0.40 0.46 7.11%
P/EPS 9.85 10.04 19.38 7.43 10.35 14.13 27.35 -49.34%
EY 10.15 9.96 5.16 13.45 9.66 7.08 3.66 97.26%
DY 3.26 2.84 0.74 3.78 2.56 1.47 0.00 -
P/NAPS 2.19 1.76 1.78 1.61 1.37 1.08 0.74 105.99%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 27/10/21 18/08/21 28/04/21 23/02/21 28/10/20 14/08/20 25/06/20 -
Price 1.01 0.70 1.83 1.46 1.12 0.975 0.65 -
P/RPS 0.56 0.54 1.51 0.38 0.41 0.58 0.68 -12.13%
P/EPS 10.82 9.97 26.27 9.78 13.48 20.26 40.87 -58.73%
EY 9.25 10.03 3.81 10.23 7.42 4.94 2.45 142.26%
DY 2.97 2.86 0.55 2.88 1.96 1.03 0.00 -
P/NAPS 2.40 1.75 2.41 2.12 1.78 1.55 1.10 68.14%

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