[SAMCHEM] QoQ Annualized Quarter Result on 30-Jun-2022 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
28-Jul-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- -3.53%
YoY- -1.04%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,021,556 1,321,813 1,398,008 1,462,368 1,458,052 1,405,604 1,300,092 -14.86%
PBT 33,992 60,698 83,970 111,508 116,436 118,414 108,574 -53.92%
Tax -7,824 -15,286 -17,985 -23,662 -25,808 -26,841 -24,825 -53.72%
NP 26,168 45,412 65,985 87,846 90,628 91,573 83,749 -53.98%
-
NP to SH 26,140 42,162 59,056 75,590 78,356 74,717 67,733 -47.02%
-
Tax Rate 23.02% 25.18% 21.42% 21.22% 22.16% 22.67% 22.86% -
Total Cost 995,388 1,276,401 1,332,022 1,374,522 1,367,424 1,314,031 1,216,342 -12.52%
-
Net Worth 272,000 266,560 277,439 277,439 261,119 244,799 228,479 12.33%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 10,880 17,408 18,858 21,760 21,760 24,480 21,760 -37.03%
Div Payout % 41.62% 41.29% 31.93% 28.79% 27.77% 32.76% 32.13% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 272,000 266,560 277,439 277,439 261,119 244,799 228,479 12.33%
NOSH 544,000 544,000 544,000 544,000 544,000 544,000 544,000 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 2.56% 3.44% 4.72% 6.01% 6.22% 6.51% 6.44% -
ROE 9.61% 15.82% 21.29% 27.25% 30.01% 30.52% 29.65% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 187.79 242.98 256.99 268.82 268.02 258.38 238.99 -14.86%
EPS 4.80 7.75 10.85 13.90 14.40 13.73 12.45 -47.05%
DPS 2.00 3.20 3.47 4.00 4.00 4.50 4.00 -37.03%
NAPS 0.50 0.49 0.51 0.51 0.48 0.45 0.42 12.33%
Adjusted Per Share Value based on latest NOSH - 544,000
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 187.79 242.98 256.99 268.82 268.02 258.38 238.99 -14.86%
EPS 4.80 7.75 10.85 13.90 14.40 13.73 12.45 -47.05%
DPS 2.00 3.20 3.47 4.00 4.00 4.50 4.00 -37.03%
NAPS 0.50 0.49 0.51 0.51 0.48 0.45 0.42 12.33%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 0.575 0.67 0.75 0.76 0.975 0.87 0.92 -
P/RPS 0.31 0.28 0.29 0.28 0.36 0.34 0.38 -12.70%
P/EPS 11.97 8.64 6.91 5.47 6.77 6.33 7.39 37.96%
EY 8.36 11.57 14.47 18.28 14.77 15.79 13.53 -27.47%
DY 3.48 4.78 4.62 5.26 4.10 5.17 4.35 -13.83%
P/NAPS 1.15 1.37 1.47 1.49 2.03 1.93 2.19 -34.93%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 15/05/23 24/02/23 14/11/22 28/07/22 27/04/22 25/02/22 27/10/21 -
Price 0.555 0.655 0.705 0.77 0.935 0.965 1.01 -
P/RPS 0.30 0.27 0.27 0.29 0.35 0.37 0.42 -20.11%
P/EPS 11.55 8.45 6.49 5.54 6.49 7.03 8.11 26.60%
EY 8.66 11.83 15.40 18.05 15.41 14.23 12.33 -21.00%
DY 3.60 4.89 4.92 5.19 4.28 4.66 3.96 -6.16%
P/NAPS 1.11 1.34 1.38 1.51 1.95 2.14 2.40 -40.22%

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