[SAMCHEM] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 101.52%
YoY- 191.78%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 364,513 1,405,604 975,069 702,255 330,697 1,052,723 748,128 -38.10%
PBT 29,109 118,414 81,431 62,663 30,571 60,144 33,625 -9.17%
Tax -6,452 -26,841 -18,619 -14,762 -7,031 -13,833 -8,431 -16.34%
NP 22,657 91,573 62,812 47,901 23,540 46,311 25,194 -6.83%
-
NP to SH 19,589 74,717 50,800 38,191 18,951 40,613 22,602 -9.10%
-
Tax Rate 22.16% 22.67% 22.86% 23.56% 23.00% 23.00% 25.07% -
Total Cost 341,856 1,314,031 912,257 654,354 307,157 1,006,412 722,934 -39.33%
-
Net Worth 261,119 244,799 228,479 217,600 206,719 187,679 171,359 32.45%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 5,440 24,480 16,320 10,880 2,720 11,423 5,984 -6.16%
Div Payout % 27.77% 32.76% 32.13% 28.49% 14.35% 28.13% 26.48% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 261,119 244,799 228,479 217,600 206,719 187,679 171,359 32.45%
NOSH 544,000 544,000 544,000 544,000 272,000 272,000 272,000 58.80%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.22% 6.51% 6.44% 6.82% 7.12% 4.40% 3.37% -
ROE 7.50% 30.52% 22.23% 17.55% 9.17% 21.64% 13.19% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 67.01 258.38 179.24 129.09 121.58 387.03 275.05 -61.02%
EPS 3.60 13.73 9.34 7.02 6.97 14.93 8.31 -42.77%
DPS 1.00 4.50 3.00 2.00 1.00 4.20 2.20 -40.91%
NAPS 0.48 0.45 0.42 0.40 0.76 0.69 0.63 -16.59%
Adjusted Per Share Value based on latest NOSH - 544,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 67.01 258.38 179.24 129.09 60.79 193.52 137.52 -38.10%
EPS 3.60 13.73 9.34 7.02 3.48 7.47 4.15 -9.05%
DPS 1.00 4.50 3.00 2.00 0.50 2.10 1.10 -6.16%
NAPS 0.48 0.45 0.42 0.40 0.38 0.345 0.315 32.45%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.975 0.87 0.92 0.705 1.35 1.11 0.86 -
P/RPS 1.46 0.34 0.51 0.55 1.11 0.29 0.31 181.23%
P/EPS 27.08 6.33 9.85 10.04 19.38 7.43 10.35 89.98%
EY 3.69 15.79 10.15 9.96 5.16 13.45 9.66 -47.38%
DY 1.03 5.17 3.26 2.84 0.74 3.78 2.56 -45.53%
P/NAPS 2.03 1.93 2.19 1.76 1.78 1.61 1.37 30.00%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/04/22 25/02/22 27/10/21 18/08/21 28/04/21 23/02/21 28/10/20 -
Price 0.935 0.965 1.01 0.70 1.83 1.46 1.12 -
P/RPS 1.40 0.37 0.56 0.54 1.51 0.38 0.41 126.92%
P/EPS 25.97 7.03 10.82 9.97 26.27 9.78 13.48 54.89%
EY 3.85 14.23 9.25 10.03 3.81 10.23 7.42 -35.45%
DY 1.07 4.66 2.97 2.86 0.55 2.88 1.96 -33.22%
P/NAPS 1.95 2.14 2.40 1.75 2.41 2.12 1.78 6.27%

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