[SAMCHEM] QoQ Cumulative 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- -53.34%
YoY- 338.07%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 1,405,604 975,069 702,255 330,697 1,052,723 748,128 459,518 110.29%
PBT 118,414 81,431 62,663 30,571 60,144 33,625 18,930 238.36%
Tax -26,841 -18,619 -14,762 -7,031 -13,833 -8,431 -4,930 208.52%
NP 91,573 62,812 47,901 23,540 46,311 25,194 14,000 248.55%
-
NP to SH 74,717 50,800 38,191 18,951 40,613 22,602 13,089 218.39%
-
Tax Rate 22.67% 22.86% 23.56% 23.00% 23.00% 25.07% 26.04% -
Total Cost 1,314,031 912,257 654,354 307,157 1,006,412 722,934 445,518 105.26%
-
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 16,320 10,880 2,720 11,423 5,984 2,720 330.94%
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% 22.23% 17.55% 9.17% 21.64% 13.19% 7.64% -
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 258.38 179.24 129.09 121.58 387.03 275.05 168.94 32.64%
EPS 13.73 9.34 7.02 6.97 14.93 8.31 4.81 100.84%
DPS 4.50 3.00 2.00 1.00 4.20 2.20 1.00 171.82%
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 258.38 179.24 129.09 60.79 193.52 137.52 84.47 110.29%
EPS 13.73 9.34 7.02 3.48 7.47 4.15 2.41 217.97%
DPS 4.50 3.00 2.00 0.50 2.10 1.10 0.50 330.94%
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 0.51 0.55 1.11 0.29 0.31 0.40 -10.24%
P/EPS 6.33 9.85 10.04 19.38 7.43 10.35 14.13 -41.36%
EY 15.79 10.15 9.96 5.16 13.45 9.66 7.08 70.45%
DY 5.17 3.26 2.84 0.74 3.78 2.56 1.47 130.73%
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 0.56 0.54 1.51 0.38 0.41 0.58 -25.83%
P/EPS 7.03 10.82 9.97 26.27 9.78 13.48 20.26 -50.52%
EY 14.23 9.25 10.03 3.81 10.23 7.42 4.94 102.06%
DY 4.66 2.97 2.86 0.55 2.88 1.96 1.03 172.79%
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