[SAMCHEM] QoQ Cumulative Quarter Result on 31-Mar-2020 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -81.83%
YoY- -17.54%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,052,723 748,128 459,518 258,426 1,057,342 762,557 498,000 64.33%
PBT 60,144 33,625 18,930 6,461 36,161 25,322 17,270 128.88%
Tax -13,833 -8,431 -4,930 -1,709 -10,180 -6,679 -4,313 116.71%
NP 46,311 25,194 14,000 4,752 25,981 18,643 12,957 132.86%
-
NP to SH 40,613 22,602 13,089 4,326 23,808 16,914 11,614 129.51%
-
Tax Rate 23.00% 25.07% 26.04% 26.45% 28.15% 26.38% 24.97% -
Total Cost 1,006,412 722,934 445,518 253,674 1,031,361 743,914 485,043 62.31%
-
Net Worth 187,679 171,359 171,359 160,479 155,039 155,039 152,320 14.85%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 11,423 5,984 2,720 - 10,880 8,160 5,440 63.61%
Div Payout % 28.13% 26.48% 20.78% - 45.70% 48.24% 46.84% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 187,679 171,359 171,359 160,479 155,039 155,039 152,320 14.85%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.40% 3.37% 3.05% 1.84% 2.46% 2.44% 2.60% -
ROE 21.64% 13.19% 7.64% 2.70% 15.36% 10.91% 7.62% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 387.03 275.05 168.94 95.01 388.73 280.35 183.09 64.33%
EPS 14.93 8.31 4.81 1.59 8.75 6.22 4.27 129.49%
DPS 4.20 2.20 1.00 0.00 4.00 3.00 2.00 63.62%
NAPS 0.69 0.63 0.63 0.59 0.57 0.57 0.56 14.85%
Adjusted Per Share Value based on latest NOSH - 272,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 193.52 137.52 84.47 47.50 194.36 140.18 91.54 64.34%
EPS 7.47 4.15 2.41 0.80 4.38 3.11 2.13 129.95%
DPS 2.10 1.10 0.50 0.00 2.00 1.50 1.00 63.62%
NAPS 0.345 0.315 0.315 0.295 0.285 0.285 0.28 14.85%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.11 0.86 0.68 0.435 0.665 0.58 0.59 -
P/RPS 0.29 0.31 0.40 0.46 0.17 0.21 0.32 -6.32%
P/EPS 7.43 10.35 14.13 27.35 7.60 9.33 13.82 -33.75%
EY 13.45 9.66 7.08 3.66 13.16 10.72 7.24 50.83%
DY 3.78 2.56 1.47 0.00 6.02 5.17 3.39 7.49%
P/NAPS 1.61 1.37 1.08 0.74 1.17 1.02 1.05 32.79%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 28/10/20 14/08/20 25/06/20 28/02/20 08/11/19 09/08/19 -
Price 1.46 1.12 0.975 0.65 0.645 0.58 0.56 -
P/RPS 0.38 0.41 0.58 0.68 0.17 0.21 0.31 14.46%
P/EPS 9.78 13.48 20.26 40.87 7.37 9.33 13.12 -17.71%
EY 10.23 7.42 4.94 2.45 13.57 10.72 7.62 21.58%
DY 2.88 1.96 1.03 0.00 6.20 5.17 3.57 -13.28%
P/NAPS 2.12 1.78 1.55 1.10 1.13 1.02 1.00 64.65%

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