[SAMCHEM] QoQ 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- 8.57%
YoY- 79.51%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
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 371,558 330,697 304,596 288,610 201,092 258,426 294,785 16.70%
PBT 32,092 30,571 26,519 14,695 12,469 6,461 10,839 106.32%
Tax -7,731 -7,031 -5,402 -3,500 -3,221 -1,709 -3,501 69.65%
NP 24,361 23,540 21,117 11,195 9,248 4,752 7,338 122.70%
-
NP to SH 19,240 18,951 18,011 9,514 8,763 4,326 6,894 98.34%
-
Tax Rate 24.09% 23.00% 20.37% 23.82% 25.83% 26.45% 32.30% -
Total Cost 347,197 307,157 283,479 277,415 191,844 253,674 287,447 13.43%
-
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 5,440 2,720 5,440 3,264 2,720 - 2,720 58.80%
Div Payout % 28.27% 14.35% 30.20% 34.31% 31.04% - 39.45% -
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 6.56% 7.12% 6.93% 3.88% 4.60% 1.84% 2.49% -
ROE 8.84% 9.17% 9.60% 5.55% 5.11% 2.70% 4.45% -
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 68.30 121.58 111.98 106.11 73.93 95.01 108.38 -26.51%
EPS 3.54 6.97 6.62 3.50 3.22 1.59 2.53 25.12%
DPS 1.00 1.00 2.00 1.20 1.00 0.00 1.00 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 68.30 60.79 55.99 53.05 36.97 47.50 54.19 16.69%
EPS 3.54 3.48 3.31 1.75 1.61 0.80 1.27 98.18%
DPS 1.00 0.50 1.00 0.60 0.50 0.00 0.50 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 1.03 1.11 0.99 0.81 0.92 0.46 0.61 41.84%
P/EPS 19.93 19.38 16.76 24.59 21.11 27.35 26.24 -16.76%
EY 5.02 5.16 5.97 4.07 4.74 3.66 3.81 20.20%
DY 1.42 0.74 1.80 1.40 1.47 0.00 1.50 -3.59%
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 1.02 1.51 1.30 1.06 1.32 0.68 0.60 42.48%
P/EPS 19.79 26.27 22.05 32.02 30.26 40.87 25.45 -15.45%
EY 5.05 3.81 4.54 3.12 3.30 2.45 3.93 18.21%
DY 1.43 0.55 1.37 1.07 1.03 0.00 1.55 -5.23%
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