[SAMCHEM] YoY Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
14-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 202.57%
YoY- 12.7%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 531,624 731,184 702,255 459,518 498,000 542,093 433,562 3.45%
PBT 16,391 55,754 62,663 18,930 17,270 19,353 14,551 2.00%
Tax -3,844 -11,831 -14,762 -4,930 -4,313 -5,179 -4,067 -0.93%
NP 12,547 43,923 47,901 14,000 12,957 14,174 10,484 3.03%
-
NP to SH 11,930 37,795 38,191 13,089 11,614 12,628 8,384 6.05%
-
Tax Rate 23.45% 21.22% 23.56% 26.04% 24.97% 26.76% 27.95% -
Total Cost 519,077 687,261 654,354 445,518 485,043 527,919 423,078 3.46%
-
Net Worth 277,439 277,439 217,600 171,359 152,320 141,439 102,495 18.04%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 5,440 10,880 10,880 2,720 5,440 5,440 2,228 16.03%
Div Payout % 45.60% 28.79% 28.49% 20.78% 46.84% 43.08% 26.58% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 277,439 277,439 217,600 171,359 152,320 141,439 102,495 18.04%
NOSH 544,000 544,000 544,000 272,000 272,000 272,000 272,000 12.24%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 2.36% 6.01% 6.82% 3.05% 2.60% 2.61% 2.42% -
ROE 4.30% 13.62% 17.55% 7.64% 7.62% 8.93% 8.18% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 97.73 134.41 129.09 168.94 183.09 199.30 194.58 -10.83%
EPS 2.19 6.95 7.02 4.81 4.27 4.64 3.76 -8.61%
DPS 1.00 2.00 2.00 1.00 2.00 2.00 1.00 0.00%
NAPS 0.51 0.51 0.40 0.63 0.56 0.52 0.46 1.73%
Adjusted Per Share Value based on latest NOSH - 272,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 97.73 134.41 129.09 84.47 91.54 99.65 79.70 3.45%
EPS 2.19 6.95 7.02 2.41 2.13 2.32 1.54 6.04%
DPS 1.00 2.00 2.00 0.50 1.00 1.00 0.41 16.01%
NAPS 0.51 0.51 0.40 0.315 0.28 0.26 0.1884 18.04%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.52 0.76 0.705 0.68 0.59 0.98 0.915 -
P/RPS 0.53 0.57 0.55 0.40 0.32 0.49 0.47 2.02%
P/EPS 23.71 10.94 10.04 14.13 13.82 21.11 24.32 -0.42%
EY 4.22 9.14 9.96 7.08 7.24 4.74 4.11 0.44%
DY 1.92 2.63 2.84 1.47 3.39 2.04 1.09 9.89%
P/NAPS 1.02 1.49 1.76 1.08 1.05 1.88 1.99 -10.53%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 15/08/23 28/07/22 18/08/21 14/08/20 09/08/19 10/08/18 15/08/17 -
Price 0.535 0.77 0.70 0.975 0.56 1.02 0.785 -
P/RPS 0.55 0.57 0.54 0.58 0.31 0.51 0.40 5.44%
P/EPS 24.40 11.08 9.97 20.26 13.12 21.97 20.86 2.64%
EY 4.10 9.02 10.03 4.94 7.62 4.55 4.79 -2.55%
DY 1.87 2.60 2.86 1.03 3.57 1.96 1.27 6.65%
P/NAPS 1.05 1.51 1.75 1.55 1.00 1.96 1.71 -7.80%

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