[SAMCHEM] QoQ 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- 89.68%
YoY- 32.79%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 317,323 366,671 364,513 430,534 272,814 371,558 330,697 -2.71%
PBT 7,224 26,645 29,109 36,982 18,768 32,092 30,571 -61.74%
Tax -1,659 -5,379 -6,452 -8,222 -3,857 -7,731 -7,031 -61.78%
NP 5,565 21,266 22,657 28,760 14,911 24,361 23,540 -61.73%
-
NP to SH 6,497 18,205 19,589 23,917 12,609 19,240 18,951 -50.98%
-
Tax Rate 22.97% 20.19% 22.16% 22.23% 20.55% 24.09% 23.00% -
Total Cost 311,758 345,405 341,856 401,774 257,903 347,197 307,157 0.99%
-
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 3,264 5,440 5,440 8,160 5,440 5,440 2,720 12.91%
Div Payout % 50.24% 29.88% 27.77% 34.12% 43.14% 28.27% 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 1.75% 5.80% 6.22% 6.68% 5.47% 6.56% 7.12% -
ROE 2.34% 6.56% 7.50% 9.77% 5.52% 8.84% 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 58.33 67.40 67.01 79.14 50.15 68.30 121.58 -38.68%
EPS 1.19 3.35 3.60 4.40 2.32 3.54 6.97 -69.19%
DPS 0.60 1.00 1.00 1.50 1.00 1.00 1.00 -28.84%
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 58.33 67.40 67.01 79.14 50.15 68.30 60.79 -2.71%
EPS 1.19 3.35 3.60 4.40 2.32 3.54 3.48 -51.06%
DPS 0.60 1.00 1.00 1.50 1.00 1.00 0.50 12.91%
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 1.29 1.13 1.46 1.10 1.83 1.03 1.11 10.52%
P/EPS 62.80 22.71 27.08 19.79 39.69 19.93 19.38 118.82%
EY 1.59 4.40 3.69 5.05 2.52 5.02 5.16 -54.34%
DY 0.80 1.32 1.03 1.72 1.09 1.42 0.74 5.32%
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 1.21 1.14 1.40 1.22 2.01 1.02 1.51 -13.71%
P/EPS 59.03 23.01 25.97 21.95 43.58 19.79 26.27 71.47%
EY 1.69 4.35 3.85 4.56 2.29 5.05 3.81 -41.80%
DY 0.85 1.30 1.07 1.55 0.99 1.43 0.55 33.63%
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