[SAMCHEM] QoQ Annualized Quarter Result on 31-Mar-2022 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 4.87%
YoY- 3.37%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,321,813 1,398,008 1,462,368 1,458,052 1,405,604 1,300,092 1,404,510 -3.95%
PBT 60,698 83,970 111,508 116,436 118,414 108,574 125,326 -38.24%
Tax -15,286 -17,985 -23,662 -25,808 -26,841 -24,825 -29,524 -35.44%
NP 45,412 65,985 87,846 90,628 91,573 83,749 95,802 -39.12%
-
NP to SH 42,162 59,056 75,590 78,356 74,717 67,733 76,382 -32.63%
-
Tax Rate 25.18% 21.42% 21.22% 22.16% 22.67% 22.86% 23.56% -
Total Cost 1,276,401 1,332,022 1,374,522 1,367,424 1,314,031 1,216,342 1,308,708 -1.64%
-
Net Worth 266,560 277,439 277,439 261,119 244,799 228,479 217,600 14.44%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 17,408 18,858 21,760 21,760 24,480 21,760 21,760 -13.78%
Div Payout % 41.29% 31.93% 28.79% 27.77% 32.76% 32.13% 28.49% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 266,560 277,439 277,439 261,119 244,799 228,479 217,600 14.44%
NOSH 544,000 544,000 544,000 544,000 544,000 544,000 544,000 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 3.44% 4.72% 6.01% 6.22% 6.51% 6.44% 6.82% -
ROE 15.82% 21.29% 27.25% 30.01% 30.52% 29.65% 35.10% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 242.98 256.99 268.82 268.02 258.38 238.99 258.18 -3.95%
EPS 7.75 10.85 13.90 14.40 13.73 12.45 14.04 -32.63%
DPS 3.20 3.47 4.00 4.00 4.50 4.00 4.00 -13.78%
NAPS 0.49 0.51 0.51 0.48 0.45 0.42 0.40 14.44%
Adjusted Per Share Value based on latest NOSH - 544,000
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 242.98 256.99 268.82 268.02 258.38 238.99 258.18 -3.95%
EPS 7.75 10.85 13.90 14.40 13.73 12.45 14.04 -32.63%
DPS 3.20 3.47 4.00 4.00 4.50 4.00 4.00 -13.78%
NAPS 0.49 0.51 0.51 0.48 0.45 0.42 0.40 14.44%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 0.67 0.75 0.76 0.975 0.87 0.92 0.705 -
P/RPS 0.28 0.29 0.28 0.36 0.34 0.38 0.27 2.44%
P/EPS 8.64 6.91 5.47 6.77 6.33 7.39 5.02 43.47%
EY 11.57 14.47 18.28 14.77 15.79 13.53 19.92 -30.31%
DY 4.78 4.62 5.26 4.10 5.17 4.35 5.67 -10.73%
P/NAPS 1.37 1.47 1.49 2.03 1.93 2.19 1.76 -15.34%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 14/11/22 28/07/22 27/04/22 25/02/22 27/10/21 18/08/21 -
Price 0.655 0.705 0.77 0.935 0.965 1.01 0.70 -
P/RPS 0.27 0.27 0.29 0.35 0.37 0.42 0.27 0.00%
P/EPS 8.45 6.49 5.54 6.49 7.03 8.11 4.99 41.93%
EY 11.83 15.40 18.05 15.41 14.23 12.33 20.06 -29.60%
DY 4.89 4.92 5.19 4.28 4.66 3.96 5.71 -9.79%
P/NAPS 1.34 1.38 1.51 1.95 2.14 2.40 1.75 -16.26%

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