[SAMCHEM] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
15-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -84.5%
YoY- -66.64%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,162,467 854,159 531,624 255,389 1,321,813 1,048,506 731,184 36.10%
PBT 47,965 28,753 16,391 8,498 60,698 62,978 55,754 -9.52%
Tax -12,577 -6,468 -3,844 -1,956 -15,286 -13,489 -11,831 4.14%
NP 35,388 22,285 12,547 6,542 45,412 49,489 43,923 -13.38%
-
NP to SH 30,777 20,423 11,930 6,535 42,162 44,292 37,795 -12.76%
-
Tax Rate 26.22% 22.50% 23.45% 23.02% 25.18% 21.42% 21.22% -
Total Cost 1,127,079 831,874 519,077 248,847 1,276,401 999,017 687,261 38.94%
-
Net Worth 288,319 282,879 277,439 272,000 266,560 277,439 277,439 2.59%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 13,056 8,704 5,440 2,720 17,408 14,143 10,880 12.88%
Div Payout % 42.42% 42.62% 45.60% 41.62% 41.29% 31.93% 28.79% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 288,319 282,879 277,439 272,000 266,560 277,439 277,439 2.59%
NOSH 544,000 544,000 544,000 544,000 544,000 544,000 544,000 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 3.04% 2.61% 2.36% 2.56% 3.44% 4.72% 6.01% -
ROE 10.67% 7.22% 4.30% 2.40% 15.82% 15.96% 13.62% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 213.69 157.01 97.73 46.95 242.98 192.74 134.41 36.10%
EPS 5.66 3.75 2.19 1.20 7.75 8.14 6.95 -12.75%
DPS 2.40 1.60 1.00 0.50 3.20 2.60 2.00 12.88%
NAPS 0.53 0.52 0.51 0.50 0.49 0.51 0.51 2.59%
Adjusted Per Share Value based on latest NOSH - 544,000
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 213.69 157.01 97.73 46.95 242.98 192.74 134.41 36.10%
EPS 5.66 3.75 2.19 1.20 7.75 8.14 6.95 -12.75%
DPS 2.40 1.60 1.00 0.50 3.20 2.60 2.00 12.88%
NAPS 0.53 0.52 0.51 0.50 0.49 0.51 0.51 2.59%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.62 0.51 0.52 0.575 0.67 0.75 0.76 -
P/RPS 0.29 0.32 0.53 1.22 0.28 0.39 0.57 -36.19%
P/EPS 10.96 13.58 23.71 47.87 8.64 9.21 10.94 0.12%
EY 9.13 7.36 4.22 2.09 11.57 10.86 9.14 -0.07%
DY 3.87 3.14 1.92 0.87 4.78 3.47 2.63 29.27%
P/NAPS 1.17 0.98 1.02 1.15 1.37 1.47 1.49 -14.84%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 15/11/23 15/08/23 15/05/23 24/02/23 14/11/22 28/07/22 -
Price 0.655 0.525 0.535 0.555 0.655 0.705 0.77 -
P/RPS 0.31 0.33 0.55 1.18 0.27 0.37 0.57 -33.29%
P/EPS 11.58 13.98 24.40 46.20 8.45 8.66 11.08 2.97%
EY 8.64 7.15 4.10 2.16 11.83 11.55 9.02 -2.82%
DY 3.66 3.05 1.87 0.90 4.89 3.69 2.60 25.52%
P/NAPS 1.24 1.01 1.05 1.11 1.34 1.38 1.51 -12.27%

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