[SAMCHEM] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
28-Oct-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 15.12%
YoY- 33.63%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,404,510 1,322,788 1,052,723 997,504 919,036 1,033,704 1,057,342 20.85%
PBT 125,326 122,284 60,144 44,833 37,860 25,844 36,161 129.19%
Tax -29,524 -28,124 -13,833 -11,241 -9,860 -6,836 -10,180 103.50%
NP 95,802 94,160 46,311 33,592 28,000 19,008 25,981 138.86%
-
NP to SH 76,382 75,804 40,613 30,136 26,178 17,304 23,808 117.68%
-
Tax Rate 23.56% 23.00% 23.00% 25.07% 26.04% 26.45% 28.15% -
Total Cost 1,308,708 1,228,628 1,006,412 963,912 891,036 1,014,696 1,031,361 17.22%
-
Net Worth 217,600 206,719 187,679 171,359 171,359 160,479 155,039 25.38%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 21,760 10,880 11,423 7,978 5,440 - 10,880 58.80%
Div Payout % 28.49% 14.35% 28.13% 26.48% 20.78% - 45.70% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 217,600 206,719 187,679 171,359 171,359 160,479 155,039 25.38%
NOSH 544,000 272,000 272,000 272,000 272,000 272,000 272,000 58.80%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.82% 7.12% 4.40% 3.37% 3.05% 1.84% 2.46% -
ROE 35.10% 36.67% 21.64% 17.59% 15.28% 10.78% 15.36% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 258.18 486.32 387.03 366.73 337.88 380.04 388.73 -23.89%
EPS 14.04 27.88 14.93 11.08 9.62 6.36 8.75 37.09%
DPS 4.00 4.00 4.20 2.93 2.00 0.00 4.00 0.00%
NAPS 0.40 0.76 0.69 0.63 0.63 0.59 0.57 -21.04%
Adjusted Per Share Value based on latest NOSH - 272,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 258.18 243.16 193.52 183.36 168.94 190.02 194.36 20.86%
EPS 14.04 13.93 7.47 5.54 4.81 3.18 4.38 117.55%
DPS 4.00 2.00 2.10 1.47 1.00 0.00 2.00 58.80%
NAPS 0.40 0.38 0.345 0.315 0.315 0.295 0.285 25.38%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.705 1.35 1.11 0.86 0.68 0.435 0.665 -
P/RPS 0.27 0.28 0.29 0.23 0.20 0.11 0.17 36.16%
P/EPS 5.02 4.84 7.43 7.76 7.07 6.84 7.60 -24.17%
EY 19.92 20.64 13.45 12.88 14.15 14.62 13.16 31.86%
DY 5.67 2.96 3.78 3.41 2.94 0.00 6.02 -3.91%
P/NAPS 1.76 1.78 1.61 1.37 1.08 0.74 1.17 31.31%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 18/08/21 28/04/21 23/02/21 28/10/20 14/08/20 25/06/20 28/02/20 -
Price 0.70 1.83 1.46 1.12 0.975 0.65 0.645 -
P/RPS 0.27 0.38 0.38 0.31 0.29 0.17 0.17 36.16%
P/EPS 4.99 6.57 9.78 10.11 10.13 10.22 7.37 -22.91%
EY 20.06 15.23 10.23 9.89 9.87 9.79 13.57 29.79%
DY 5.71 2.19 2.88 2.62 2.05 0.00 6.20 -5.34%
P/NAPS 1.75 2.41 2.12 1.78 1.55 1.10 1.13 33.89%

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