[SAMCHEM] QoQ Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 86.65%
YoY- 338.07%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,405,604 1,300,092 1,404,510 1,322,788 1,052,723 997,504 919,036 32.64%
PBT 118,414 108,574 125,326 122,284 60,144 44,833 37,860 113.42%
Tax -26,841 -24,825 -29,524 -28,124 -13,833 -11,241 -9,860 94.60%
NP 91,573 83,749 95,802 94,160 46,311 33,592 28,000 119.85%
-
NP to SH 74,717 67,733 76,382 75,804 40,613 30,136 26,178 100.82%
-
Tax Rate 22.67% 22.86% 23.56% 23.00% 23.00% 25.07% 26.04% -
Total Cost 1,314,031 1,216,342 1,308,708 1,228,628 1,006,412 963,912 891,036 29.46%
-
Net Worth 244,799 228,479 217,600 206,719 187,679 171,359 171,359 26.76%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 24,480 21,760 21,760 10,880 11,423 7,978 5,440 171.82%
Div Payout % 32.76% 32.13% 28.49% 14.35% 28.13% 26.48% 20.78% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 244,799 228,479 217,600 206,719 187,679 171,359 171,359 26.76%
NOSH 544,000 544,000 544,000 272,000 272,000 272,000 272,000 58.53%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.51% 6.44% 6.82% 7.12% 4.40% 3.37% 3.05% -
ROE 30.52% 29.65% 35.10% 36.67% 21.64% 17.59% 15.28% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 258.38 238.99 258.18 486.32 387.03 366.73 337.88 -16.33%
EPS 13.73 12.45 14.04 27.88 14.93 11.08 9.62 26.68%
DPS 4.50 4.00 4.00 4.00 4.20 2.93 2.00 71.45%
NAPS 0.45 0.42 0.40 0.76 0.69 0.63 0.63 -20.04%
Adjusted Per Share Value based on latest NOSH - 272,000
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 258.38 238.99 258.18 243.16 193.52 183.36 168.94 32.64%
EPS 13.73 12.45 14.04 13.93 7.47 5.54 4.81 100.84%
DPS 4.50 4.00 4.00 2.00 2.10 1.47 1.00 171.82%
NAPS 0.45 0.42 0.40 0.38 0.345 0.315 0.315 26.76%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.87 0.92 0.705 1.35 1.11 0.86 0.68 -
P/RPS 0.34 0.38 0.27 0.28 0.29 0.23 0.20 42.30%
P/EPS 6.33 7.39 5.02 4.84 7.43 7.76 7.07 -7.08%
EY 15.79 13.53 19.92 20.64 13.45 12.88 14.15 7.56%
DY 5.17 4.35 5.67 2.96 3.78 3.41 2.94 45.53%
P/NAPS 1.93 2.19 1.76 1.78 1.61 1.37 1.08 47.10%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 27/10/21 18/08/21 28/04/21 23/02/21 28/10/20 14/08/20 -
Price 0.965 1.01 0.70 1.83 1.46 1.12 0.975 -
P/RPS 0.37 0.42 0.27 0.38 0.38 0.31 0.29 17.58%
P/EPS 7.03 8.11 4.99 6.57 9.78 10.11 10.13 -21.56%
EY 14.23 12.33 20.06 15.23 10.23 9.89 9.87 27.53%
DY 4.66 3.96 5.71 2.19 2.88 2.62 2.05 72.62%
P/NAPS 2.14 2.40 1.75 2.41 2.12 1.78 1.55 23.91%

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