[SAMCHEM] YoY Cumulative 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- 40.76%
YoY- 11.47%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,321,813 1,405,604 1,052,723 1,057,342 1,095,215 937,600 697,178 11.24%
PBT 60,698 118,414 60,144 36,161 32,095 35,928 27,999 13.75%
Tax -15,286 -26,841 -13,833 -10,180 -8,531 -9,798 -9,045 9.13%
NP 45,412 91,573 46,311 25,981 23,564 26,130 18,954 15.66%
-
NP to SH 42,162 74,717 40,613 23,808 21,359 22,290 15,077 18.68%
-
Tax Rate 25.18% 22.67% 23.00% 28.15% 26.58% 27.27% 32.30% -
Total Cost 1,276,401 1,314,031 1,006,412 1,031,361 1,071,651 911,470 678,224 11.10%
-
Net Worth 266,560 244,799 187,679 155,039 144,159 109,179 119,721 14.26%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 17,408 24,480 11,423 10,880 8,160 6,684 8,843 11.94%
Div Payout % 41.29% 32.76% 28.13% 45.70% 38.20% 29.99% 58.65% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 266,560 244,799 187,679 155,039 144,159 109,179 119,721 14.26%
NOSH 544,000 544,000 272,000 272,000 272,000 272,000 136,047 25.97%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 3.44% 6.51% 4.40% 2.46% 2.15% 2.79% 2.72% -
ROE 15.82% 30.52% 21.64% 15.36% 14.82% 20.42% 12.59% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 242.98 258.38 387.03 388.73 402.65 420.80 512.45 -11.68%
EPS 7.75 13.73 14.93 8.75 7.85 10.00 11.09 -5.79%
DPS 3.20 4.50 4.20 4.00 3.00 3.00 6.50 -11.13%
NAPS 0.49 0.45 0.69 0.57 0.53 0.49 0.88 -9.29%
Adjusted Per Share Value based on latest NOSH - 272,000
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 242.98 258.38 193.52 194.36 201.33 172.35 128.16 11.24%
EPS 7.75 13.73 7.47 4.38 3.93 4.10 2.77 18.69%
DPS 3.20 4.50 2.10 2.00 1.50 1.23 1.63 11.89%
NAPS 0.49 0.45 0.345 0.285 0.265 0.2007 0.2201 14.26%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 0.67 0.87 1.11 0.665 0.67 1.03 1.43 -
P/RPS 0.28 0.34 0.29 0.17 0.17 0.24 0.28 0.00%
P/EPS 8.64 6.33 7.43 7.60 8.53 10.30 12.90 -6.45%
EY 11.57 15.79 13.45 13.16 11.72 9.71 7.75 6.90%
DY 4.78 5.17 3.78 6.02 4.48 2.91 4.55 0.82%
P/NAPS 1.37 1.93 1.61 1.17 1.26 2.10 1.63 -2.85%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 25/02/22 23/02/21 28/02/20 19/03/19 23/02/18 23/02/17 -
Price 0.655 0.965 1.46 0.645 0.605 1.19 1.76 -
P/RPS 0.27 0.37 0.38 0.17 0.15 0.28 0.34 -3.76%
P/EPS 8.45 7.03 9.78 7.37 7.70 11.90 15.88 -9.97%
EY 11.83 14.23 10.23 13.57 12.98 8.41 6.30 11.06%
DY 4.89 4.66 2.88 6.20 4.96 2.52 3.69 4.80%
P/NAPS 1.34 2.14 2.12 1.13 1.14 2.43 2.00 -6.45%

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