[SAMCHEM] QoQ Annualized 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- 51.28%
YoY- 12.7%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,322,788 1,052,723 997,504 919,036 1,033,704 1,057,342 1,016,742 19.15%
PBT 122,284 60,144 44,833 37,860 25,844 36,161 33,762 135.66%
Tax -28,124 -13,833 -11,241 -9,860 -6,836 -10,180 -8,905 115.10%
NP 94,160 46,311 33,592 28,000 19,008 25,981 24,857 142.80%
-
NP to SH 75,804 40,613 30,136 26,178 17,304 23,808 22,552 124.22%
-
Tax Rate 23.00% 23.00% 25.07% 26.04% 26.45% 28.15% 26.38% -
Total Cost 1,228,628 1,006,412 963,912 891,036 1,014,696 1,031,361 991,885 15.32%
-
Net Worth 206,719 187,679 171,359 171,359 160,479 155,039 155,039 21.12%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 10,880 11,423 7,978 5,440 - 10,880 10,880 0.00%
Div Payout % 14.35% 28.13% 26.48% 20.78% - 45.70% 48.24% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 206,719 187,679 171,359 171,359 160,479 155,039 155,039 21.12%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 7.12% 4.40% 3.37% 3.05% 1.84% 2.46% 2.44% -
ROE 36.67% 21.64% 17.59% 15.28% 10.78% 15.36% 14.55% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 486.32 387.03 366.73 337.88 380.04 388.73 373.80 19.15%
EPS 27.88 14.93 11.08 9.62 6.36 8.75 8.29 124.30%
DPS 4.00 4.20 2.93 2.00 0.00 4.00 4.00 0.00%
NAPS 0.76 0.69 0.63 0.63 0.59 0.57 0.57 21.12%
Adjusted Per Share Value based on latest NOSH - 272,000
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 243.16 193.52 183.36 168.94 190.02 194.36 186.90 19.15%
EPS 13.93 7.47 5.54 4.81 3.18 4.38 4.15 124.01%
DPS 2.00 2.10 1.47 1.00 0.00 2.00 2.00 0.00%
NAPS 0.38 0.345 0.315 0.315 0.295 0.285 0.285 21.12%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.35 1.11 0.86 0.68 0.435 0.665 0.58 -
P/RPS 0.28 0.29 0.23 0.20 0.11 0.17 0.16 45.17%
P/EPS 4.84 7.43 7.76 7.07 6.84 7.60 7.00 -21.78%
EY 20.64 13.45 12.88 14.15 14.62 13.16 14.30 27.68%
DY 2.96 3.78 3.41 2.94 0.00 6.02 6.90 -43.09%
P/NAPS 1.78 1.61 1.37 1.08 0.74 1.17 1.02 44.89%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/04/21 23/02/21 28/10/20 14/08/20 25/06/20 28/02/20 08/11/19 -
Price 1.83 1.46 1.12 0.975 0.65 0.645 0.58 -
P/RPS 0.38 0.38 0.31 0.29 0.17 0.17 0.16 77.91%
P/EPS 6.57 9.78 10.11 10.13 10.22 7.37 7.00 -4.13%
EY 15.23 10.23 9.89 9.87 9.79 13.57 14.30 4.28%
DY 2.19 2.88 2.62 2.05 0.00 6.20 6.90 -53.43%
P/NAPS 2.41 2.12 1.78 1.55 1.10 1.13 1.02 77.30%

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