[SAMCHEM] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
15-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 14.13%
YoY- -53.89%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 1,193,352 1,192,968 1,162,467 1,138,878 1,063,248 1,021,556 1,321,813 -6.59%
PBT 34,490 36,520 47,965 38,337 32,782 33,992 60,698 -31.42%
Tax -8,050 -8,292 -12,577 -8,624 -7,688 -7,824 -15,286 -34.81%
NP 26,440 28,228 35,388 29,713 25,094 26,168 45,412 -30.29%
-
NP to SH 22,302 24,380 30,777 27,230 23,860 26,140 42,162 -34.61%
-
Tax Rate 23.34% 22.71% 26.22% 22.50% 23.45% 23.02% 25.18% -
Total Cost 1,166,912 1,164,740 1,127,079 1,109,165 1,038,154 995,388 1,276,401 -5.80%
-
Net Worth 288,319 288,319 288,319 282,879 277,439 272,000 266,560 5.37%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 10,880 10,880 13,056 11,605 10,880 10,880 17,408 -26.92%
Div Payout % 48.78% 44.63% 42.42% 42.62% 45.60% 41.62% 41.29% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 288,319 288,319 288,319 282,879 277,439 272,000 266,560 5.37%
NOSH 544,000 544,000 544,000 544,000 544,000 544,000 544,000 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 2.22% 2.37% 3.04% 2.61% 2.36% 2.56% 3.44% -
ROE 7.74% 8.46% 10.67% 9.63% 8.60% 9.61% 15.82% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 219.37 219.30 213.69 209.35 195.45 187.79 242.98 -6.59%
EPS 4.10 4.48 5.66 5.00 4.38 4.80 7.75 -34.61%
DPS 2.00 2.00 2.40 2.13 2.00 2.00 3.20 -26.92%
NAPS 0.53 0.53 0.53 0.52 0.51 0.50 0.49 5.37%
Adjusted Per Share Value based on latest NOSH - 544,000
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 219.37 219.30 213.69 209.35 195.45 187.79 242.98 -6.59%
EPS 4.10 4.48 5.66 5.00 4.38 4.80 7.75 -34.61%
DPS 2.00 2.00 2.40 2.13 2.00 2.00 3.20 -26.92%
NAPS 0.53 0.53 0.53 0.52 0.51 0.50 0.49 5.37%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 0.60 0.61 0.62 0.51 0.52 0.575 0.67 -
P/RPS 0.27 0.28 0.29 0.24 0.27 0.31 0.28 -2.39%
P/EPS 14.64 13.61 10.96 10.19 11.86 11.97 8.64 42.17%
EY 6.83 7.35 9.13 9.81 8.43 8.36 11.57 -29.65%
DY 3.33 3.28 3.87 4.18 3.85 3.48 4.78 -21.43%
P/NAPS 1.13 1.15 1.17 0.98 1.02 1.15 1.37 -12.05%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 15/08/24 15/05/24 23/02/24 15/11/23 15/08/23 15/05/23 24/02/23 -
Price 0.55 0.675 0.655 0.525 0.535 0.555 0.655 -
P/RPS 0.25 0.31 0.31 0.25 0.27 0.30 0.27 -5.00%
P/EPS 13.42 15.06 11.58 10.49 12.20 11.55 8.45 36.16%
EY 7.45 6.64 8.64 9.53 8.20 8.66 11.83 -26.54%
DY 3.64 2.96 3.66 4.06 3.74 3.60 4.89 -17.87%
P/NAPS 1.04 1.27 1.24 1.01 1.05 1.11 1.34 -15.55%

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