[SAMCHEM] QoQ Quarter Result on 31-Dec-2019 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 30.08%
YoY- 52.79%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 288,610 201,092 258,426 294,785 264,556 238,371 259,629 7.28%
PBT 14,695 12,469 6,461 10,839 8,052 9,825 7,444 57.17%
Tax -3,500 -3,221 -1,709 -3,501 -2,366 -2,388 -1,925 48.80%
NP 11,195 9,248 4,752 7,338 5,686 7,437 5,519 60.03%
-
NP to SH 9,514 8,763 4,326 6,894 5,300 6,367 5,246 48.55%
-
Tax Rate 23.82% 25.83% 26.45% 32.30% 29.38% 24.31% 25.86% -
Total Cost 277,415 191,844 253,674 287,447 258,870 230,934 254,110 6.00%
-
Net Worth 171,359 171,359 160,479 155,039 155,039 152,320 146,880 10.79%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 3,264 2,720 - 2,720 2,720 2,720 2,720 12.88%
Div Payout % 34.31% 31.04% - 39.45% 51.32% 42.72% 51.85% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 171,359 171,359 160,479 155,039 155,039 152,320 146,880 10.79%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.88% 4.60% 1.84% 2.49% 2.15% 3.12% 2.13% -
ROE 5.55% 5.11% 2.70% 4.45% 3.42% 4.18% 3.57% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 106.11 73.93 95.01 108.38 97.26 87.64 95.45 7.29%
EPS 3.50 3.22 1.59 2.53 1.95 2.34 1.93 48.54%
DPS 1.20 1.00 0.00 1.00 1.00 1.00 1.00 12.88%
NAPS 0.63 0.63 0.59 0.57 0.57 0.56 0.54 10.79%
Adjusted Per Share Value based on latest NOSH - 272,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 53.05 36.97 47.50 54.19 48.63 43.82 47.73 7.27%
EPS 1.75 1.61 0.80 1.27 0.97 1.17 0.96 49.06%
DPS 0.60 0.50 0.00 0.50 0.50 0.50 0.50 12.88%
NAPS 0.315 0.315 0.295 0.285 0.285 0.28 0.27 10.79%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.86 0.68 0.435 0.665 0.58 0.59 0.595 -
P/RPS 0.81 0.92 0.46 0.61 0.60 0.67 0.62 19.44%
P/EPS 24.59 21.11 27.35 26.24 29.77 25.20 30.85 -13.99%
EY 4.07 4.74 3.66 3.81 3.36 3.97 3.24 16.37%
DY 1.40 1.47 0.00 1.50 1.72 1.69 1.68 -11.41%
P/NAPS 1.37 1.08 0.74 1.17 1.02 1.05 1.10 15.71%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 28/10/20 14/08/20 25/06/20 28/02/20 08/11/19 09/08/19 29/05/19 -
Price 1.12 0.975 0.65 0.645 0.58 0.56 0.58 -
P/RPS 1.06 1.32 0.68 0.60 0.60 0.64 0.61 44.39%
P/EPS 32.02 30.26 40.87 25.45 29.77 23.92 30.07 4.26%
EY 3.12 3.30 2.45 3.93 3.36 4.18 3.33 -4.23%
DY 1.07 1.03 0.00 1.55 1.72 1.79 1.72 -27.06%
P/NAPS 1.78 1.55 1.10 1.13 1.02 1.00 1.07 40.26%

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