[SAMCHEM] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- -4.81%
YoY- -43.57%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 854,159 531,624 255,389 1,321,813 1,048,506 731,184 364,513 76.32%
PBT 28,753 16,391 8,498 60,698 62,978 55,754 29,109 -0.81%
Tax -6,468 -3,844 -1,956 -15,286 -13,489 -11,831 -6,452 0.16%
NP 22,285 12,547 6,542 45,412 49,489 43,923 22,657 -1.09%
-
NP to SH 20,423 11,930 6,535 42,162 44,292 37,795 19,589 2.81%
-
Tax Rate 22.50% 23.45% 23.02% 25.18% 21.42% 21.22% 22.16% -
Total Cost 831,874 519,077 248,847 1,276,401 999,017 687,261 341,856 80.81%
-
Net Worth 282,879 277,439 272,000 266,560 277,439 277,439 261,119 5.47%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 8,704 5,440 2,720 17,408 14,143 10,880 5,440 36.75%
Div Payout % 42.62% 45.60% 41.62% 41.29% 31.93% 28.79% 27.77% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 282,879 277,439 272,000 266,560 277,439 277,439 261,119 5.47%
NOSH 544,000 544,000 544,000 544,000 544,000 544,000 544,000 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 2.61% 2.36% 2.56% 3.44% 4.72% 6.01% 6.22% -
ROE 7.22% 4.30% 2.40% 15.82% 15.96% 13.62% 7.50% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 157.01 97.73 46.95 242.98 192.74 134.41 67.01 76.31%
EPS 3.75 2.19 1.20 7.75 8.14 6.95 3.60 2.75%
DPS 1.60 1.00 0.50 3.20 2.60 2.00 1.00 36.75%
NAPS 0.52 0.51 0.50 0.49 0.51 0.51 0.48 5.47%
Adjusted Per Share Value based on latest NOSH - 544,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 157.01 97.73 46.95 242.98 192.74 134.41 67.01 76.31%
EPS 3.75 2.19 1.20 7.75 8.14 6.95 3.60 2.75%
DPS 1.60 1.00 0.50 3.20 2.60 2.00 1.00 36.75%
NAPS 0.52 0.51 0.50 0.49 0.51 0.51 0.48 5.47%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.51 0.52 0.575 0.67 0.75 0.76 0.975 -
P/RPS 0.32 0.53 1.22 0.28 0.39 0.57 1.46 -63.61%
P/EPS 13.58 23.71 47.87 8.64 9.21 10.94 27.08 -36.85%
EY 7.36 4.22 2.09 11.57 10.86 9.14 3.69 58.38%
DY 3.14 1.92 0.87 4.78 3.47 2.63 1.03 110.10%
P/NAPS 0.98 1.02 1.15 1.37 1.47 1.49 2.03 -38.43%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 15/11/23 15/08/23 15/05/23 24/02/23 14/11/22 28/07/22 27/04/22 -
Price 0.525 0.535 0.555 0.655 0.705 0.77 0.935 -
P/RPS 0.33 0.55 1.18 0.27 0.37 0.57 1.40 -61.80%
P/EPS 13.98 24.40 46.20 8.45 8.66 11.08 25.97 -33.80%
EY 7.15 4.10 2.16 11.83 11.55 9.02 3.85 51.03%
DY 3.05 1.87 0.90 4.89 3.69 2.60 1.07 100.90%
P/NAPS 1.01 1.05 1.11 1.34 1.38 1.51 1.95 -35.47%

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