[SAMCHEM] QoQ 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- 5.22%
YoY- 338.07%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
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 430,534 272,814 371,558 330,697 304,596 288,610 201,092 65.88%
PBT 36,982 18,768 32,092 30,571 26,519 14,695 12,469 106.02%
Tax -8,222 -3,857 -7,731 -7,031 -5,402 -3,500 -3,221 86.45%
NP 28,760 14,911 24,361 23,540 21,117 11,195 9,248 112.61%
-
NP to SH 23,917 12,609 19,240 18,951 18,011 9,514 8,763 94.94%
-
Tax Rate 22.23% 20.55% 24.09% 23.00% 20.37% 23.82% 25.83% -
Total Cost 401,774 257,903 347,197 307,157 283,479 277,415 191,844 63.46%
-
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 8,160 5,440 5,440 2,720 5,440 3,264 2,720 107.59%
Div Payout % 34.12% 43.14% 28.27% 14.35% 30.20% 34.31% 31.04% -
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 6.68% 5.47% 6.56% 7.12% 6.93% 3.88% 4.60% -
ROE 9.77% 5.52% 8.84% 9.17% 9.60% 5.55% 5.11% -
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 79.14 50.15 68.30 121.58 111.98 106.11 73.93 4.63%
EPS 4.40 2.32 3.54 6.97 6.62 3.50 3.22 23.06%
DPS 1.50 1.00 1.00 1.00 2.00 1.20 1.00 30.94%
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 79.14 50.15 68.30 60.79 55.99 53.05 36.97 65.86%
EPS 4.40 2.32 3.54 3.48 3.31 1.75 1.61 95.11%
DPS 1.50 1.00 1.00 0.50 1.00 0.60 0.50 107.59%
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 1.10 1.83 1.03 1.11 0.99 0.81 0.92 12.61%
P/EPS 19.79 39.69 19.93 19.38 16.76 24.59 21.11 -4.20%
EY 5.05 2.52 5.02 5.16 5.97 4.07 4.74 4.30%
DY 1.72 1.09 1.42 0.74 1.80 1.40 1.47 11.00%
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 1.22 2.01 1.02 1.51 1.30 1.06 1.32 -5.10%
P/EPS 21.95 43.58 19.79 26.27 22.05 32.02 30.26 -19.22%
EY 4.56 2.29 5.05 3.81 4.54 3.12 3.30 23.98%
DY 1.55 0.99 1.43 0.55 1.37 1.07 1.03 31.22%
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