[SAMCHEM] QoQ TTM 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- -3.86%
YoY- 23.78%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,052,724 1,042,913 1,018,859 1,056,138 1,057,341 1,035,712 1,051,123 0.10%
PBT 60,144 44,464 37,821 35,177 36,160 31,567 30,010 58.62%
Tax -13,832 -11,931 -10,797 -9,964 -10,180 -8,260 -7,665 47.95%
NP 46,312 32,533 27,024 25,213 25,980 23,307 22,345 62.19%
-
NP to SH 40,614 29,497 25,283 22,887 23,807 21,425 20,343 58.22%
-
Tax Rate 23.00% 26.83% 28.55% 28.33% 28.15% 26.17% 25.54% -
Total Cost 1,006,412 1,010,380 991,835 1,030,925 1,031,361 1,012,405 1,028,778 -1.44%
-
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 11,424 8,704 8,160 8,160 10,880 10,880 8,160 25.01%
Div Payout % 28.13% 29.51% 32.27% 35.65% 45.70% 50.78% 40.11% -
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% 3.12% 2.65% 2.39% 2.46% 2.25% 2.13% -
ROE 21.64% 17.21% 14.75% 14.26% 15.36% 13.82% 13.36% -
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 387.03 383.42 374.58 388.29 388.73 380.78 386.44 0.10%
EPS 14.93 10.84 9.30 8.41 8.75 7.88 7.48 58.19%
DPS 4.20 3.20 3.00 3.00 4.00 4.00 3.00 25.01%
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 193.52 191.71 187.29 194.14 194.36 190.39 193.22 0.10%
EPS 7.47 5.42 4.65 4.21 4.38 3.94 3.74 58.26%
DPS 2.10 1.60 1.50 1.50 2.00 2.00 1.50 25.01%
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 0.22 0.18 0.11 0.17 0.15 0.15 54.88%
P/EPS 7.43 7.93 7.32 5.17 7.60 7.36 7.89 -3.90%
EY 13.45 12.61 13.67 19.34 13.16 13.58 12.68 3.98%
DY 3.78 3.72 4.41 6.90 6.02 6.90 5.08 -17.81%
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 0.29 0.26 0.17 0.17 0.15 0.14 93.99%
P/EPS 9.78 10.33 10.49 7.72 7.37 7.36 7.49 19.36%
EY 10.23 9.68 9.53 12.95 13.57 13.58 13.36 -16.23%
DY 2.88 2.86 3.08 4.62 6.20 6.90 5.36 -33.78%
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