[SAMCHEM] QoQ TTM Result on 30-Sep-2022 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
14-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -8.22%
YoY- -0.88%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,122,253 1,212,689 1,321,813 1,479,041 1,434,532 1,439,419 1,405,603 -13.97%
PBT 21,336 40,088 60,699 99,960 111,504 116,951 118,413 -68.19%
Tax -7,300 -10,791 -15,287 -21,712 -23,910 -26,262 -26,841 -58.12%
NP 14,036 29,297 45,412 78,248 87,594 90,689 91,572 -71.45%
-
NP to SH 16,297 29,107 42,161 68,208 74,320 75,355 74,717 -63.86%
-
Tax Rate 34.21% 26.92% 25.18% 21.72% 21.44% 22.46% 22.67% -
Total Cost 1,108,217 1,183,392 1,276,401 1,400,793 1,346,938 1,348,730 1,314,031 -10.76%
-
Net Worth 277,439 272,000 266,560 277,439 277,439 261,119 244,799 8.72%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 11,968 14,688 17,408 22,304 24,480 24,480 21,760 -32.94%
Div Payout % 73.44% 50.46% 41.29% 32.70% 32.94% 32.49% 29.12% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 277,439 272,000 266,560 277,439 277,439 261,119 244,799 8.72%
NOSH 544,000 544,000 544,000 544,000 544,000 544,000 544,000 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 1.25% 2.42% 3.44% 5.29% 6.11% 6.30% 6.51% -
ROE 5.87% 10.70% 15.82% 24.58% 26.79% 28.86% 30.52% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 206.30 222.92 242.98 271.88 263.70 264.60 258.38 -13.97%
EPS 3.00 5.35 7.75 12.54 13.66 13.85 13.73 -63.82%
DPS 2.20 2.70 3.20 4.10 4.50 4.50 4.00 -32.94%
NAPS 0.51 0.50 0.49 0.51 0.51 0.48 0.45 8.72%
Adjusted Per Share Value based on latest NOSH - 544,000
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 206.30 222.92 242.98 271.88 263.70 264.60 258.38 -13.97%
EPS 3.00 5.35 7.75 12.54 13.66 13.85 13.73 -63.82%
DPS 2.20 2.70 3.20 4.10 4.50 4.50 4.00 -32.94%
NAPS 0.51 0.50 0.49 0.51 0.51 0.48 0.45 8.72%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 0.52 0.575 0.67 0.75 0.76 0.975 0.87 -
P/RPS 0.25 0.26 0.28 0.28 0.29 0.37 0.34 -18.58%
P/EPS 17.36 10.75 8.64 5.98 5.56 7.04 6.33 96.29%
EY 5.76 9.31 11.57 16.72 17.98 14.21 15.79 -49.04%
DY 4.23 4.70 4.78 5.47 5.92 4.62 4.60 -5.45%
P/NAPS 1.02 1.15 1.37 1.47 1.49 2.03 1.93 -34.70%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 15/08/23 15/05/23 24/02/23 14/11/22 28/07/22 27/04/22 25/02/22 -
Price 0.535 0.555 0.655 0.705 0.77 0.935 0.97 -
P/RPS 0.26 0.25 0.27 0.26 0.29 0.35 0.38 -22.40%
P/EPS 17.86 10.37 8.45 5.62 5.64 6.75 7.06 85.97%
EY 5.60 9.64 11.83 17.78 17.74 14.81 14.16 -46.21%
DY 4.11 4.86 4.89 5.82 5.84 4.81 4.12 -0.16%
P/NAPS 1.05 1.11 1.34 1.38 1.51 1.95 2.16 -38.25%

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