[SAMCHEM] YoY Annualized 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- 0.76%
YoY- 191.78%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 1,193,352 1,063,248 1,462,368 1,404,510 919,036 996,000 1,084,186 1.61%
PBT 34,490 32,782 111,508 125,326 37,860 34,540 38,706 -1.90%
Tax -8,050 -7,688 -23,662 -29,524 -9,860 -8,626 -10,358 -4.11%
NP 26,440 25,094 87,846 95,802 28,000 25,914 28,348 -1.15%
-
NP to SH 22,302 23,860 75,590 76,382 26,178 23,228 25,256 -2.04%
-
Tax Rate 23.34% 23.45% 21.22% 23.56% 26.04% 24.97% 26.76% -
Total Cost 1,166,912 1,038,154 1,374,522 1,308,708 891,036 970,086 1,055,838 1.67%
-
Net Worth 288,319 277,439 277,439 217,600 171,359 152,320 141,439 12.59%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div 10,880 10,880 21,760 21,760 5,440 10,880 10,880 0.00%
Div Payout % 48.78% 45.60% 28.79% 28.49% 20.78% 46.84% 43.08% -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 288,319 277,439 277,439 217,600 171,359 152,320 141,439 12.59%
NOSH 544,000 544,000 544,000 544,000 272,000 272,000 272,000 12.23%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 2.22% 2.36% 6.01% 6.82% 3.05% 2.60% 2.61% -
ROE 7.74% 8.60% 27.25% 35.10% 15.28% 15.25% 17.86% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 219.37 195.45 268.82 258.18 337.88 366.18 398.60 -9.46%
EPS 4.10 4.38 13.90 14.04 9.62 8.54 9.28 -12.71%
DPS 2.00 2.00 4.00 4.00 2.00 4.00 4.00 -10.90%
NAPS 0.53 0.51 0.51 0.40 0.63 0.56 0.52 0.31%
Adjusted Per Share Value based on latest NOSH - 544,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 219.37 195.45 268.82 258.18 168.94 183.09 199.30 1.61%
EPS 4.10 4.38 13.90 14.04 4.81 4.27 4.64 -2.03%
DPS 2.00 2.00 4.00 4.00 1.00 2.00 2.00 0.00%
NAPS 0.53 0.51 0.51 0.40 0.315 0.28 0.26 12.59%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 0.60 0.52 0.76 0.705 0.68 0.59 0.98 -
P/RPS 0.27 0.27 0.28 0.27 0.20 0.16 0.25 1.28%
P/EPS 14.64 11.86 5.47 5.02 7.07 6.91 10.55 5.60%
EY 6.83 8.43 18.28 19.92 14.15 14.47 9.47 -5.29%
DY 3.33 3.85 5.26 5.67 2.94 6.78 4.08 -3.32%
P/NAPS 1.13 1.02 1.49 1.76 1.08 1.05 1.88 -8.12%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 15/08/24 15/08/23 28/07/22 18/08/21 14/08/20 09/08/19 10/08/18 -
Price 0.55 0.535 0.77 0.70 0.975 0.56 1.02 -
P/RPS 0.25 0.27 0.29 0.27 0.29 0.15 0.26 -0.65%
P/EPS 13.42 12.20 5.54 4.99 10.13 6.56 10.99 3.38%
EY 7.45 8.20 18.05 20.06 9.87 15.25 9.10 -3.27%
DY 3.64 3.74 5.19 5.71 2.05 7.14 3.92 -1.22%
P/NAPS 1.04 1.05 1.51 1.75 1.55 1.00 1.96 -10.01%

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