[SAMCHEM] QoQ Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
27-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -11.32%
YoY- 124.76%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,462,368 1,458,052 1,405,604 1,300,092 1,404,510 1,322,788 1,052,723 24.57%
PBT 111,508 116,436 118,414 108,574 125,326 122,284 60,144 51.08%
Tax -23,662 -25,808 -26,841 -24,825 -29,524 -28,124 -13,833 43.16%
NP 87,846 90,628 91,573 83,749 95,802 94,160 46,311 53.41%
-
NP to SH 75,590 78,356 74,717 67,733 76,382 75,804 40,613 51.48%
-
Tax Rate 21.22% 22.16% 22.67% 22.86% 23.56% 23.00% 23.00% -
Total Cost 1,374,522 1,367,424 1,314,031 1,216,342 1,308,708 1,228,628 1,006,412 23.16%
-
Net Worth 277,439 261,119 244,799 228,479 217,600 206,719 187,679 29.86%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 21,760 21,760 24,480 21,760 21,760 10,880 11,423 53.85%
Div Payout % 28.79% 27.77% 32.76% 32.13% 28.49% 14.35% 28.13% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 277,439 261,119 244,799 228,479 217,600 206,719 187,679 29.86%
NOSH 544,000 544,000 544,000 544,000 544,000 272,000 272,000 58.94%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.01% 6.22% 6.51% 6.44% 6.82% 7.12% 4.40% -
ROE 27.25% 30.01% 30.52% 29.65% 35.10% 36.67% 21.64% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 268.82 268.02 258.38 238.99 258.18 486.32 387.03 -21.62%
EPS 13.90 14.40 13.73 12.45 14.04 27.88 14.93 -4.66%
DPS 4.00 4.00 4.50 4.00 4.00 4.00 4.20 -3.20%
NAPS 0.51 0.48 0.45 0.42 0.40 0.76 0.69 -18.29%
Adjusted Per Share Value based on latest NOSH - 544,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 268.82 268.02 258.38 238.99 258.18 243.16 193.52 24.57%
EPS 13.90 14.40 13.73 12.45 14.04 13.93 7.47 51.45%
DPS 4.00 4.00 4.50 4.00 4.00 2.00 2.10 53.84%
NAPS 0.51 0.48 0.45 0.42 0.40 0.38 0.345 29.86%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.76 0.975 0.87 0.92 0.705 1.35 1.11 -
P/RPS 0.28 0.36 0.34 0.38 0.27 0.28 0.29 -2.31%
P/EPS 5.47 6.77 6.33 7.39 5.02 4.84 7.43 -18.51%
EY 18.28 14.77 15.79 13.53 19.92 20.64 13.45 22.76%
DY 5.26 4.10 5.17 4.35 5.67 2.96 3.78 24.71%
P/NAPS 1.49 2.03 1.93 2.19 1.76 1.78 1.61 -5.04%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 28/07/22 27/04/22 25/02/22 27/10/21 18/08/21 28/04/21 23/02/21 -
Price 0.77 0.935 0.965 1.01 0.70 1.83 1.46 -
P/RPS 0.29 0.35 0.37 0.42 0.27 0.38 0.38 -16.53%
P/EPS 5.54 6.49 7.03 8.11 4.99 6.57 9.78 -31.60%
EY 18.05 15.41 14.23 12.33 20.06 15.23 10.23 46.16%
DY 5.19 4.28 4.66 3.96 5.71 2.19 2.88 48.24%
P/NAPS 1.51 1.95 2.14 2.40 1.75 2.41 2.12 -20.29%

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