[SAMCHEM] QoQ Annualized Quarter Result on 31-Mar-2020 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -27.32%
YoY- -17.54%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 1,052,723 997,504 919,036 1,033,704 1,057,342 1,016,742 996,000 3.74%
PBT 60,144 44,833 37,860 25,844 36,161 33,762 34,540 44.49%
Tax -13,833 -11,241 -9,860 -6,836 -10,180 -8,905 -8,626 36.80%
NP 46,311 33,592 28,000 19,008 25,981 24,857 25,914 47.00%
-
NP to SH 40,613 30,136 26,178 17,304 23,808 22,552 23,228 44.88%
-
Tax Rate 23.00% 25.07% 26.04% 26.45% 28.15% 26.38% 24.97% -
Total Cost 1,006,412 963,912 891,036 1,014,696 1,031,361 991,885 970,086 2.46%
-
Net Worth 187,679 171,359 171,359 160,479 155,039 155,039 152,320 14.85%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 11,423 7,978 5,440 - 10,880 10,880 10,880 3.28%
Div Payout % 28.13% 26.48% 20.78% - 45.70% 48.24% 46.84% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 187,679 171,359 171,359 160,479 155,039 155,039 152,320 14.85%
NOSH 272,000 272,000 272,000 272,000 272,000 272,000 272,000 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.40% 3.37% 3.05% 1.84% 2.46% 2.44% 2.60% -
ROE 21.64% 17.59% 15.28% 10.78% 15.36% 14.55% 15.25% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 387.03 366.73 337.88 380.04 388.73 373.80 366.18 3.74%
EPS 14.93 11.08 9.62 6.36 8.75 8.29 8.54 44.87%
DPS 4.20 2.93 2.00 0.00 4.00 4.00 4.00 3.29%
NAPS 0.69 0.63 0.63 0.59 0.57 0.57 0.56 14.85%
Adjusted Per Share Value based on latest NOSH - 272,000
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 193.52 183.36 168.94 190.02 194.36 186.90 183.09 3.74%
EPS 7.47 5.54 4.81 3.18 4.38 4.15 4.27 44.94%
DPS 2.10 1.47 1.00 0.00 2.00 2.00 2.00 3.29%
NAPS 0.345 0.315 0.315 0.295 0.285 0.285 0.28 14.85%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.11 0.86 0.68 0.435 0.665 0.58 0.59 -
P/RPS 0.29 0.23 0.20 0.11 0.17 0.16 0.16 48.38%
P/EPS 7.43 7.76 7.07 6.84 7.60 7.00 6.91 4.93%
EY 13.45 12.88 14.15 14.62 13.16 14.30 14.47 -4.73%
DY 3.78 3.41 2.94 0.00 6.02 6.90 6.78 -32.14%
P/NAPS 1.61 1.37 1.08 0.74 1.17 1.02 1.05 32.79%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 23/02/21 28/10/20 14/08/20 25/06/20 28/02/20 08/11/19 09/08/19 -
Price 1.46 1.12 0.975 0.65 0.645 0.58 0.56 -
P/RPS 0.38 0.31 0.29 0.17 0.17 0.16 0.15 85.31%
P/EPS 9.78 10.11 10.13 10.22 7.37 7.00 6.56 30.34%
EY 10.23 9.89 9.87 9.79 13.57 14.30 15.25 -23.27%
DY 2.88 2.62 2.05 0.00 6.20 6.90 7.14 -45.25%
P/NAPS 2.12 1.78 1.55 1.10 1.13 1.02 1.00 64.65%

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