[SAMCHEM] QoQ 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
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,458,052 1,405,604 1,300,092 1,404,510 1,322,788 1,052,723 997,504 28.82%
PBT 116,436 118,414 108,574 125,326 122,284 60,144 44,833 89.05%
Tax -25,808 -26,841 -24,825 -29,524 -28,124 -13,833 -11,241 74.12%
NP 90,628 91,573 83,749 95,802 94,160 46,311 33,592 93.91%
-
NP to SH 78,356 74,717 67,733 76,382 75,804 40,613 30,136 89.19%
-
Tax Rate 22.16% 22.67% 22.86% 23.56% 23.00% 23.00% 25.07% -
Total Cost 1,367,424 1,314,031 1,216,342 1,308,708 1,228,628 1,006,412 963,912 26.28%
-
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 21,760 24,480 21,760 21,760 10,880 11,423 7,978 95.33%
Div Payout % 27.77% 32.76% 32.13% 28.49% 14.35% 28.13% 26.48% -
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 6.22% 6.51% 6.44% 6.82% 7.12% 4.40% 3.37% -
ROE 30.01% 30.52% 29.65% 35.10% 36.67% 21.64% 17.59% -
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 268.02 258.38 238.99 258.18 486.32 387.03 366.73 -18.87%
EPS 14.40 13.73 12.45 14.04 27.88 14.93 11.08 19.11%
DPS 4.00 4.50 4.00 4.00 4.00 4.20 2.93 23.08%
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 268.02 258.38 238.99 258.18 243.16 193.52 183.36 28.82%
EPS 14.40 13.73 12.45 14.04 13.93 7.47 5.54 89.15%
DPS 4.00 4.50 4.00 4.00 2.00 2.10 1.47 95.02%
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 0.36 0.34 0.38 0.27 0.28 0.29 0.23 34.84%
P/EPS 6.77 6.33 7.39 5.02 4.84 7.43 7.76 -8.70%
EY 14.77 15.79 13.53 19.92 20.64 13.45 12.88 9.56%
DY 4.10 5.17 4.35 5.67 2.96 3.78 3.41 13.08%
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 0.965 1.01 0.70 1.83 1.46 1.12 -
P/RPS 0.35 0.37 0.42 0.27 0.38 0.38 0.31 8.43%
P/EPS 6.49 7.03 8.11 4.99 6.57 9.78 10.11 -25.60%
EY 15.41 14.23 12.33 20.06 15.23 10.23 9.89 34.43%
DY 4.28 4.66 3.96 5.71 2.19 2.88 2.62 38.74%
P/NAPS 1.95 2.14 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