[SAMCHEM] QoQ Quarter Result on 30-Jun-2021 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 1.52%
YoY- 119.56%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 364,513 430,534 272,814 371,558 330,697 304,596 288,610 16.85%
PBT 29,109 36,982 18,768 32,092 30,571 26,519 14,695 57.79%
Tax -6,452 -8,222 -3,857 -7,731 -7,031 -5,402 -3,500 50.39%
NP 22,657 28,760 14,911 24,361 23,540 21,117 11,195 60.06%
-
NP to SH 19,589 23,917 12,609 19,240 18,951 18,011 9,514 61.91%
-
Tax Rate 22.16% 22.23% 20.55% 24.09% 23.00% 20.37% 23.82% -
Total Cost 341,856 401,774 257,903 347,197 307,157 283,479 277,415 14.95%
-
Net Worth 261,119 244,799 228,479 217,600 206,719 187,679 171,359 32.45%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 5,440 8,160 5,440 5,440 2,720 5,440 3,264 40.61%
Div Payout % 27.77% 34.12% 43.14% 28.27% 14.35% 30.20% 34.31% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 261,119 244,799 228,479 217,600 206,719 187,679 171,359 32.45%
NOSH 544,000 544,000 544,000 544,000 272,000 272,000 272,000 58.80%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.22% 6.68% 5.47% 6.56% 7.12% 6.93% 3.88% -
ROE 7.50% 9.77% 5.52% 8.84% 9.17% 9.60% 5.55% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 67.01 79.14 50.15 68.30 121.58 111.98 106.11 -26.41%
EPS 3.60 4.40 2.32 3.54 6.97 6.62 3.50 1.89%
DPS 1.00 1.50 1.00 1.00 1.00 2.00 1.20 -11.45%
NAPS 0.48 0.45 0.42 0.40 0.76 0.69 0.63 -16.59%
Adjusted Per Share Value based on latest NOSH - 544,000
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 67.01 79.14 50.15 68.30 60.79 55.99 53.05 16.86%
EPS 3.60 4.40 2.32 3.54 3.48 3.31 1.75 61.82%
DPS 1.00 1.50 1.00 1.00 0.50 1.00 0.60 40.61%
NAPS 0.48 0.45 0.42 0.40 0.38 0.345 0.315 32.45%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.975 0.87 0.92 0.705 1.35 1.11 0.86 -
P/RPS 1.46 1.10 1.83 1.03 1.11 0.99 0.81 48.16%
P/EPS 27.08 19.79 39.69 19.93 19.38 16.76 24.59 6.64%
EY 3.69 5.05 2.52 5.02 5.16 5.97 4.07 -6.33%
DY 1.03 1.72 1.09 1.42 0.74 1.80 1.40 -18.51%
P/NAPS 2.03 1.93 2.19 1.76 1.78 1.61 1.37 30.00%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/04/22 25/02/22 27/10/21 18/08/21 28/04/21 23/02/21 28/10/20 -
Price 0.935 0.965 1.01 0.70 1.83 1.46 1.12 -
P/RPS 1.40 1.22 2.01 1.02 1.51 1.30 1.06 20.39%
P/EPS 25.97 21.95 43.58 19.79 26.27 22.05 32.02 -13.04%
EY 3.85 4.56 2.29 5.05 3.81 4.54 3.12 15.06%
DY 1.07 1.55 0.99 1.43 0.55 1.37 1.07 0.00%
P/NAPS 1.95 2.14 2.40 1.75 2.41 2.12 1.78 6.27%

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