[SAMCHEM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 47.08%
YoY- 83.97%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,048,506 731,184 364,513 1,405,604 975,069 702,255 330,697 115.66%
PBT 62,978 55,754 29,109 118,414 81,431 62,663 30,571 61.83%
Tax -13,489 -11,831 -6,452 -26,841 -18,619 -14,762 -7,031 54.33%
NP 49,489 43,923 22,657 91,573 62,812 47,901 23,540 64.03%
-
NP to SH 44,292 37,795 19,589 74,717 50,800 38,191 18,951 76.02%
-
Tax Rate 21.42% 21.22% 22.16% 22.67% 22.86% 23.56% 23.00% -
Total Cost 999,017 687,261 341,856 1,314,031 912,257 654,354 307,157 119.36%
-
Net Worth 277,439 277,439 261,119 244,799 228,479 217,600 206,719 21.65%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 14,143 10,880 5,440 24,480 16,320 10,880 2,720 199.83%
Div Payout % 31.93% 28.79% 27.77% 32.76% 32.13% 28.49% 14.35% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 277,439 277,439 261,119 244,799 228,479 217,600 206,719 21.65%
NOSH 544,000 544,000 544,000 544,000 544,000 544,000 272,000 58.67%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 4.72% 6.01% 6.22% 6.51% 6.44% 6.82% 7.12% -
ROE 15.96% 13.62% 7.50% 30.52% 22.23% 17.55% 9.17% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 192.74 134.41 67.01 258.38 179.24 129.09 121.58 35.92%
EPS 8.14 6.95 3.60 13.73 9.34 7.02 6.97 10.88%
DPS 2.60 2.00 1.00 4.50 3.00 2.00 1.00 88.97%
NAPS 0.51 0.51 0.48 0.45 0.42 0.40 0.76 -23.33%
Adjusted Per Share Value based on latest NOSH - 544,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 192.74 134.41 67.01 258.38 179.24 129.09 60.79 115.66%
EPS 8.14 6.95 3.60 13.73 9.34 7.02 3.48 76.11%
DPS 2.60 2.00 1.00 4.50 3.00 2.00 0.50 199.84%
NAPS 0.51 0.51 0.48 0.45 0.42 0.40 0.38 21.65%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.75 0.76 0.975 0.87 0.92 0.705 1.35 -
P/RPS 0.39 0.57 1.46 0.34 0.51 0.55 1.11 -50.17%
P/EPS 9.21 10.94 27.08 6.33 9.85 10.04 19.38 -39.07%
EY 10.86 9.14 3.69 15.79 10.15 9.96 5.16 64.15%
DY 3.47 2.63 1.03 5.17 3.26 2.84 0.74 179.89%
P/NAPS 1.47 1.49 2.03 1.93 2.19 1.76 1.78 -11.96%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 14/11/22 28/07/22 27/04/22 25/02/22 27/10/21 18/08/21 28/04/21 -
Price 0.705 0.77 0.935 0.965 1.01 0.70 1.83 -
P/RPS 0.37 0.57 1.40 0.37 0.56 0.54 1.51 -60.80%
P/EPS 8.66 11.08 25.97 7.03 10.82 9.97 26.27 -52.24%
EY 11.55 9.02 3.85 14.23 9.25 10.03 3.81 109.32%
DY 3.69 2.60 1.07 4.66 2.97 2.86 0.55 255.30%
P/NAPS 1.38 1.51 1.95 2.14 2.40 1.75 2.41 -31.02%

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