[SAMCHEM] QoQ TTM 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- 10.47%
YoY- 24.28%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,124,995 1,052,724 1,042,913 1,018,859 1,056,138 1,057,341 1,035,712 5.66%
PBT 84,254 60,144 44,464 37,821 35,177 36,160 31,567 92.29%
Tax -19,154 -13,832 -11,931 -10,797 -9,964 -10,180 -8,260 75.10%
NP 65,100 46,312 32,533 27,024 25,213 25,980 23,307 98.20%
-
NP to SH 55,239 40,614 29,497 25,283 22,887 23,807 21,425 87.91%
-
Tax Rate 22.73% 23.00% 26.83% 28.55% 28.33% 28.15% 26.17% -
Total Cost 1,059,895 1,006,412 1,010,380 991,835 1,030,925 1,031,361 1,012,405 3.10%
-
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 14,144 11,424 8,704 8,160 8,160 10,880 10,880 19.09%
Div Payout % 25.61% 28.13% 29.51% 32.27% 35.65% 45.70% 50.78% -
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 5.79% 4.40% 3.12% 2.65% 2.39% 2.46% 2.25% -
ROE 26.72% 21.64% 17.21% 14.75% 14.26% 15.36% 13.82% -
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 413.60 387.03 383.42 374.58 388.29 388.73 380.78 5.66%
EPS 20.31 14.93 10.84 9.30 8.41 8.75 7.88 87.87%
DPS 5.20 4.20 3.20 3.00 3.00 4.00 4.00 19.09%
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 206.80 193.52 191.71 187.29 194.14 194.36 190.39 5.66%
EPS 10.15 7.47 5.42 4.65 4.21 4.38 3.94 87.81%
DPS 2.60 2.10 1.60 1.50 1.50 2.00 2.00 19.09%
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 0.33 0.29 0.22 0.18 0.11 0.17 0.15 69.07%
P/EPS 6.65 7.43 7.93 7.32 5.17 7.60 7.36 -6.53%
EY 15.04 13.45 12.61 13.67 19.34 13.16 13.58 7.03%
DY 3.85 3.78 3.72 4.41 6.90 6.02 6.90 -32.20%
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 0.44 0.38 0.29 0.26 0.17 0.17 0.15 104.78%
P/EPS 9.01 9.78 10.33 10.49 7.72 7.37 7.36 14.42%
EY 11.10 10.23 9.68 9.53 12.95 13.57 13.58 -12.56%
DY 2.84 2.88 2.86 3.08 4.62 6.20 6.90 -44.63%
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