[SAMCHEM] QoQ Annualized 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- 5.57%
YoY- 11.47%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 997,504 919,036 1,033,704 1,057,342 1,016,742 996,000 1,038,516 -2.64%
PBT 44,833 37,860 25,844 36,161 33,762 34,540 29,776 31.26%
Tax -11,241 -9,860 -6,836 -10,180 -8,905 -8,626 -7,700 28.60%
NP 33,592 28,000 19,008 25,981 24,857 25,914 22,076 32.19%
-
NP to SH 30,136 26,178 17,304 23,808 22,552 23,228 20,984 27.20%
-
Tax Rate 25.07% 26.04% 26.45% 28.15% 26.38% 24.97% 25.86% -
Total Cost 963,912 891,036 1,014,696 1,031,361 991,885 970,086 1,016,440 -3.46%
-
Net Worth 171,359 171,359 160,479 155,039 155,039 152,320 146,880 10.79%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 7,978 5,440 - 10,880 10,880 10,880 10,880 -18.63%
Div Payout % 26.48% 20.78% - 45.70% 48.24% 46.84% 51.85% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 171,359 171,359 160,479 155,039 155,039 152,320 146,880 10.79%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 3.37% 3.05% 1.84% 2.46% 2.44% 2.60% 2.13% -
ROE 17.59% 15.28% 10.78% 15.36% 14.55% 15.25% 14.29% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 366.73 337.88 380.04 388.73 373.80 366.18 381.81 -2.64%
EPS 11.08 9.62 6.36 8.75 8.29 8.54 7.72 27.15%
DPS 2.93 2.00 0.00 4.00 4.00 4.00 4.00 -18.69%
NAPS 0.63 0.63 0.59 0.57 0.57 0.56 0.54 10.79%
Adjusted Per Share Value based on latest NOSH - 272,000
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 183.36 168.94 190.02 194.36 186.90 183.09 190.90 -2.64%
EPS 5.54 4.81 3.18 4.38 4.15 4.27 3.86 27.15%
DPS 1.47 1.00 0.00 2.00 2.00 2.00 2.00 -18.51%
NAPS 0.315 0.315 0.295 0.285 0.285 0.28 0.27 10.79%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.86 0.68 0.435 0.665 0.58 0.59 0.595 -
P/RPS 0.23 0.20 0.11 0.17 0.16 0.16 0.16 27.28%
P/EPS 7.76 7.07 6.84 7.60 7.00 6.91 7.71 0.43%
EY 12.88 14.15 14.62 13.16 14.30 14.47 12.97 -0.46%
DY 3.41 2.94 0.00 6.02 6.90 6.78 6.72 -36.30%
P/NAPS 1.37 1.08 0.74 1.17 1.02 1.05 1.10 15.71%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 28/10/20 14/08/20 25/06/20 28/02/20 08/11/19 09/08/19 29/05/19 -
Price 1.12 0.975 0.65 0.645 0.58 0.56 0.58 -
P/RPS 0.31 0.29 0.17 0.17 0.16 0.15 0.15 62.03%
P/EPS 10.11 10.13 10.22 7.37 7.00 6.56 7.52 21.74%
EY 9.89 9.87 9.79 13.57 14.30 15.25 13.30 -17.87%
DY 2.62 2.05 0.00 6.20 6.90 7.14 6.90 -47.47%
P/NAPS 1.78 1.55 1.10 1.13 1.02 1.00 1.07 40.26%

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