[SAMCHEM] YoY Quarter Result on 31-Mar-2022 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
27-Apr-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -18.1%
YoY- 3.37%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 298,242 255,389 364,513 330,697 258,426 259,629 262,828 2.12%
PBT 9,130 8,498 29,109 30,571 6,461 7,444 12,062 -4.53%
Tax -2,073 -1,956 -6,452 -7,031 -1,709 -1,925 -3,096 -6.46%
NP 7,057 6,542 22,657 23,540 4,752 5,519 8,966 -3.90%
-
NP to SH 6,095 6,535 19,589 18,951 4,326 5,246 8,114 -4.65%
-
Tax Rate 22.71% 23.02% 22.16% 23.00% 26.45% 25.86% 25.67% -
Total Cost 291,185 248,847 341,856 307,157 253,674 254,110 253,862 2.31%
-
Net Worth 288,319 272,000 261,119 206,719 160,479 146,880 138,719 12.95%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 2,720 2,720 5,440 2,720 - 2,720 2,720 0.00%
Div Payout % 44.63% 41.62% 27.77% 14.35% - 51.85% 33.52% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 288,319 272,000 261,119 206,719 160,479 146,880 138,719 12.95%
NOSH 544,000 544,000 544,000 272,000 272,000 272,000 272,000 12.23%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.37% 2.56% 6.22% 7.12% 1.84% 2.13% 3.41% -
ROE 2.11% 2.40% 7.50% 9.17% 2.70% 3.57% 5.85% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 54.82 46.95 67.01 121.58 95.01 95.45 96.63 -9.00%
EPS 1.12 1.20 3.60 6.97 1.59 1.93 2.98 -15.03%
DPS 0.50 0.50 1.00 1.00 0.00 1.00 1.00 -10.90%
NAPS 0.53 0.50 0.48 0.76 0.59 0.54 0.51 0.64%
Adjusted Per Share Value based on latest NOSH - 544,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 54.82 46.95 67.01 60.79 47.50 47.73 48.31 2.12%
EPS 1.12 1.20 3.60 3.48 0.80 0.96 1.49 -4.64%
DPS 0.50 0.50 1.00 0.50 0.00 0.50 0.50 0.00%
NAPS 0.53 0.50 0.48 0.38 0.295 0.27 0.255 12.95%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.61 0.575 0.975 1.35 0.435 0.595 1.02 -
P/RPS 1.11 1.22 1.46 1.11 0.46 0.62 1.06 0.77%
P/EPS 54.44 47.87 27.08 19.38 27.35 30.85 34.19 8.05%
EY 1.84 2.09 3.69 5.16 3.66 3.24 2.92 -7.40%
DY 0.82 0.87 1.03 0.74 0.00 1.68 0.98 -2.92%
P/NAPS 1.15 1.15 2.03 1.78 0.74 1.10 2.00 -8.80%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 15/05/24 15/05/23 27/04/22 28/04/21 25/06/20 29/05/19 17/05/18 -
Price 0.675 0.555 0.935 1.83 0.65 0.58 1.03 -
P/RPS 1.23 1.18 1.40 1.51 0.68 0.61 1.07 2.34%
P/EPS 60.25 46.20 25.97 26.27 40.87 30.07 34.53 9.71%
EY 1.66 2.16 3.85 3.81 2.45 3.33 2.90 -8.87%
DY 0.74 0.90 1.07 0.55 0.00 1.72 0.97 -4.40%
P/NAPS 1.27 1.11 1.95 2.41 1.10 1.07 2.02 -7.43%

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