[SAMCHEM] QoQ TTM 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- 18.97%
YoY- 159.92%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,439,419 1,405,603 1,279,665 1,295,461 1,124,995 1,052,724 1,042,913 23.98%
PBT 116,951 118,413 107,950 103,877 84,254 60,144 44,464 90.65%
Tax -26,262 -26,841 -24,021 -23,664 -19,154 -13,832 -11,931 69.29%
NP 90,689 91,572 83,929 80,213 65,100 46,312 32,533 98.19%
-
NP to SH 75,355 74,717 68,811 65,716 55,239 40,614 29,497 86.98%
-
Tax Rate 22.46% 22.67% 22.25% 22.78% 22.73% 23.00% 26.83% -
Total Cost 1,348,730 1,314,031 1,195,736 1,215,248 1,059,895 1,006,412 1,010,380 21.25%
-
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 24,480 21,760 19,040 16,864 14,144 11,424 8,704 99.37%
Div Payout % 32.49% 29.12% 27.67% 25.66% 25.61% 28.13% 29.51% -
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 6.30% 6.51% 6.56% 6.19% 5.79% 4.40% 3.12% -
ROE 28.86% 30.52% 30.12% 30.20% 26.72% 21.64% 17.21% -
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 264.60 258.38 235.23 238.14 413.60 387.03 383.42 -21.92%
EPS 13.85 13.73 12.65 12.08 20.31 14.93 10.84 17.76%
DPS 4.50 4.00 3.50 3.10 5.20 4.20 3.20 25.54%
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 264.60 258.38 235.23 238.14 206.80 193.52 191.71 23.98%
EPS 13.85 13.73 12.65 12.08 10.15 7.47 5.42 87.01%
DPS 4.50 4.00 3.50 3.10 2.60 2.10 1.60 99.37%
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 0.37 0.34 0.39 0.30 0.33 0.29 0.22 41.46%
P/EPS 7.04 6.33 7.27 5.84 6.65 7.43 7.93 -7.63%
EY 14.21 15.79 13.75 17.13 15.04 13.45 12.61 8.29%
DY 4.62 4.60 3.80 4.40 3.85 3.78 3.72 15.55%
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 0.97 1.01 0.70 1.83 1.46 1.12 -
P/RPS 0.35 0.38 0.43 0.29 0.44 0.38 0.29 13.36%
P/EPS 6.75 7.06 7.98 5.79 9.01 9.78 10.33 -24.71%
EY 14.81 14.16 12.52 17.26 11.10 10.23 9.68 32.81%
DY 4.81 4.12 3.47 4.43 2.84 2.88 2.86 41.46%
P/NAPS 1.95 2.16 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