[SAMCHEM] YoY 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
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,021,556 1,458,052 1,322,788 1,033,704 1,038,516 1,051,312 870,264 2.70%
PBT 33,992 116,436 122,284 25,844 29,776 48,248 36,304 -1.09%
Tax -7,824 -25,808 -28,124 -6,836 -7,700 -12,384 -10,332 -4.52%
NP 26,168 90,628 94,160 19,008 22,076 35,864 25,972 0.12%
-
NP to SH 26,140 78,356 75,804 17,304 20,984 32,456 20,040 4.52%
-
Tax Rate 23.02% 22.16% 23.00% 26.45% 25.86% 25.67% 28.46% -
Total Cost 995,388 1,367,424 1,228,628 1,014,696 1,016,440 1,015,448 844,292 2.78%
-
Net Worth 272,000 261,119 206,719 160,479 146,880 138,719 125,249 13.79%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 10,880 21,760 10,880 - 10,880 10,880 - -
Div Payout % 41.62% 27.77% 14.35% - 51.85% 33.52% - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 272,000 261,119 206,719 160,479 146,880 138,719 125,249 13.79%
NOSH 544,000 544,000 272,000 272,000 272,000 272,000 136,141 25.95%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 2.56% 6.22% 7.12% 1.84% 2.13% 3.41% 2.98% -
ROE 9.61% 30.01% 36.67% 10.78% 14.29% 23.40% 16.00% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 187.79 268.02 486.32 380.04 381.81 386.51 639.24 -18.45%
EPS 4.80 14.40 27.88 6.36 7.72 11.92 14.72 -17.02%
DPS 2.00 4.00 4.00 0.00 4.00 4.00 0.00 -
NAPS 0.50 0.48 0.76 0.59 0.54 0.51 0.92 -9.65%
Adjusted Per Share Value based on latest NOSH - 272,000
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 187.79 268.02 243.16 190.02 190.90 193.26 159.98 2.70%
EPS 4.80 14.40 13.93 3.18 3.86 5.97 3.68 4.52%
DPS 2.00 4.00 2.00 0.00 2.00 2.00 0.00 -
NAPS 0.50 0.48 0.38 0.295 0.27 0.255 0.2302 13.79%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.575 0.975 1.35 0.435 0.595 1.02 2.29 -
P/RPS 0.31 0.36 0.28 0.11 0.16 0.26 0.36 -2.46%
P/EPS 11.97 6.77 4.84 6.84 7.71 8.55 15.56 -4.27%
EY 8.36 14.77 20.64 14.62 12.97 11.70 6.43 4.46%
DY 3.48 4.10 2.96 0.00 6.72 3.92 0.00 -
P/NAPS 1.15 2.03 1.78 0.74 1.10 2.00 2.49 -12.07%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 15/05/23 27/04/22 28/04/21 25/06/20 29/05/19 17/05/18 04/05/17 -
Price 0.555 0.935 1.83 0.65 0.58 1.03 2.15 -
P/RPS 0.30 0.35 0.38 0.17 0.15 0.27 0.34 -2.06%
P/EPS 11.55 6.49 6.57 10.22 7.52 8.63 14.61 -3.83%
EY 8.66 15.41 15.23 9.79 13.30 11.58 6.85 3.98%
DY 3.60 4.28 2.19 0.00 6.90 3.88 0.00 -
P/NAPS 1.11 1.95 2.41 1.10 1.07 2.02 2.34 -11.68%

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