[SAMCHEM] QoQ Cumulative 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- 202.57%
YoY- 12.7%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 330,697 1,052,723 748,128 459,518 258,426 1,057,342 762,557 -42.67%
PBT 30,571 60,144 33,625 18,930 6,461 36,161 25,322 13.36%
Tax -7,031 -13,833 -8,431 -4,930 -1,709 -10,180 -6,679 3.48%
NP 23,540 46,311 25,194 14,000 4,752 25,981 18,643 16.80%
-
NP to SH 18,951 40,613 22,602 13,089 4,326 23,808 16,914 7.86%
-
Tax Rate 23.00% 23.00% 25.07% 26.04% 26.45% 28.15% 26.38% -
Total Cost 307,157 1,006,412 722,934 445,518 253,674 1,031,361 743,914 -44.52%
-
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 2,720 11,423 5,984 2,720 - 10,880 8,160 -51.89%
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 9.17% 21.64% 13.19% 7.64% 2.70% 15.36% 10.91% -
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 121.58 387.03 275.05 168.94 95.01 388.73 280.35 -42.67%
EPS 6.97 14.93 8.31 4.81 1.59 8.75 6.22 7.87%
DPS 1.00 4.20 2.20 1.00 0.00 4.00 3.00 -51.89%
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 60.79 193.52 137.52 84.47 47.50 194.36 140.18 -42.67%
EPS 3.48 7.47 4.15 2.41 0.80 4.38 3.11 7.77%
DPS 0.50 2.10 1.10 0.50 0.00 2.00 1.50 -51.89%
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 1.11 0.29 0.31 0.40 0.46 0.17 0.21 203.13%
P/EPS 19.38 7.43 10.35 14.13 27.35 7.60 9.33 62.72%
EY 5.16 13.45 9.66 7.08 3.66 13.16 10.72 -38.55%
DY 0.74 3.78 2.56 1.47 0.00 6.02 5.17 -72.60%
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 1.51 0.38 0.41 0.58 0.68 0.17 0.21 272.09%
P/EPS 26.27 9.78 13.48 20.26 40.87 7.37 9.33 99.27%
EY 3.81 10.23 7.42 4.94 2.45 13.57 10.72 -49.79%
DY 0.55 2.88 1.96 1.03 0.00 6.20 5.17 -77.51%
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