[SAMCHEM] YoY TTM 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- -3.86%
YoY- 23.78%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,212,689 1,439,419 1,124,995 1,056,138 1,092,017 982,862 755,100 8.21%
PBT 40,088 116,951 84,254 35,177 27,476 38,913 31,163 4.28%
Tax -10,791 -26,262 -19,154 -9,964 -7,360 -10,311 -9,908 1.43%
NP 29,297 90,689 65,100 25,213 20,116 28,602 21,255 5.49%
-
NP to SH 29,107 75,355 55,239 22,887 18,490 25,393 16,445 9.97%
-
Tax Rate 26.92% 22.46% 22.73% 28.33% 26.79% 26.50% 31.79% -
Total Cost 1,183,392 1,348,730 1,059,895 1,030,925 1,071,901 954,260 733,845 8.28%
-
Net Worth 272,000 261,119 206,719 160,479 146,880 138,719 0 -
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 14,688 24,480 14,144 8,160 8,160 9,404 8,166 10.27%
Div Payout % 50.46% 32.49% 25.61% 35.65% 44.13% 37.04% 49.66% -
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 0 -
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 2.42% 6.30% 5.79% 2.39% 1.84% 2.91% 2.81% -
ROE 10.70% 28.86% 26.72% 14.26% 12.59% 18.31% 0.00% -
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 222.92 264.60 413.60 388.29 401.48 361.35 554.64 -14.08%
EPS 5.35 13.85 20.31 8.41 6.80 9.34 12.08 -12.68%
DPS 2.70 4.50 5.20 3.00 3.00 3.46 6.00 -12.45%
NAPS 0.50 0.48 0.76 0.59 0.54 0.51 0.00 -
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 222.92 264.60 206.80 194.14 200.74 180.67 138.81 8.21%
EPS 5.35 13.85 10.15 4.21 3.40 4.67 3.02 9.99%
DPS 2.70 4.50 2.60 1.50 1.50 1.73 1.50 10.28%
NAPS 0.50 0.48 0.38 0.295 0.27 0.255 0.00 -
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 0.26 0.37 0.33 0.11 0.15 0.28 0.41 -7.30%
P/EPS 10.75 7.04 6.65 5.17 8.75 10.93 18.96 -9.01%
EY 9.31 14.21 15.04 19.34 11.42 9.15 5.27 9.94%
DY 4.70 4.62 3.85 6.90 5.04 3.39 2.62 10.22%
P/NAPS 1.15 2.03 1.78 0.74 1.10 2.00 0.00 -
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 0.25 0.35 0.44 0.17 0.14 0.29 0.39 -7.14%
P/EPS 10.37 6.75 9.01 7.72 8.53 11.03 17.80 -8.60%
EY 9.64 14.81 11.10 12.95 11.72 9.06 5.62 9.40%
DY 4.86 4.81 2.84 4.62 5.17 3.36 2.79 9.68%
P/NAPS 1.11 1.95 2.41 1.10 1.07 2.02 0.00 -

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