[SAMCHEM] QoQ Cumulative 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- 72.68%
YoY- 33.63%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 702,255 330,697 1,052,723 748,128 459,518 258,426 1,057,342 -23.89%
PBT 62,663 30,571 60,144 33,625 18,930 6,461 36,161 44.31%
Tax -14,762 -7,031 -13,833 -8,431 -4,930 -1,709 -10,180 28.14%
NP 47,901 23,540 46,311 25,194 14,000 4,752 25,981 50.41%
-
NP to SH 38,191 18,951 40,613 22,602 13,089 4,326 23,808 37.07%
-
Tax Rate 23.56% 23.00% 23.00% 25.07% 26.04% 26.45% 28.15% -
Total Cost 654,354 307,157 1,006,412 722,934 445,518 253,674 1,031,361 -26.18%
-
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 10,880 2,720 11,423 5,984 2,720 - 10,880 0.00%
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 17.55% 9.17% 21.64% 13.19% 7.64% 2.70% 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 129.09 121.58 387.03 275.05 168.94 95.01 388.73 -52.07%
EPS 7.02 6.97 14.93 8.31 4.81 1.59 8.75 -13.67%
DPS 2.00 1.00 4.20 2.20 1.00 0.00 4.00 -37.03%
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 129.09 60.79 193.52 137.52 84.47 47.50 194.36 -23.89%
EPS 7.02 3.48 7.47 4.15 2.41 0.80 4.38 36.99%
DPS 2.00 0.50 2.10 1.10 0.50 0.00 2.00 0.00%
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 0.55 1.11 0.29 0.31 0.40 0.46 0.17 118.90%
P/EPS 10.04 19.38 7.43 10.35 14.13 27.35 7.60 20.41%
EY 9.96 5.16 13.45 9.66 7.08 3.66 13.16 -16.96%
DY 2.84 0.74 3.78 2.56 1.47 0.00 6.02 -39.42%
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 0.54 1.51 0.38 0.41 0.58 0.68 0.17 116.23%
P/EPS 9.97 26.27 9.78 13.48 20.26 40.87 7.37 22.33%
EY 10.03 3.81 10.23 7.42 4.94 2.45 13.57 -18.26%
DY 2.86 0.55 2.88 1.96 1.03 0.00 6.20 -40.32%
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