[SAMCHEM] QoQ TTM Result on 31-Dec-2021 [#4]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 8.58%
YoY- 83.97%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,479,041 1,434,532 1,439,419 1,405,603 1,279,665 1,295,461 1,124,995 19.99%
PBT 99,960 111,504 116,951 118,413 107,950 103,877 84,254 12.05%
Tax -21,712 -23,910 -26,262 -26,841 -24,021 -23,664 -19,154 8.70%
NP 78,248 87,594 90,689 91,572 83,929 80,213 65,100 13.03%
-
NP to SH 68,208 74,320 75,355 74,717 68,811 65,716 55,239 15.08%
-
Tax Rate 21.72% 21.44% 22.46% 22.67% 22.25% 22.78% 22.73% -
Total Cost 1,400,793 1,346,938 1,348,730 1,314,031 1,195,736 1,215,248 1,059,895 20.41%
-
Net Worth 277,439 277,439 261,119 244,799 228,479 217,600 206,719 21.65%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 22,304 24,480 24,480 21,760 19,040 16,864 14,144 35.44%
Div Payout % 32.70% 32.94% 32.49% 29.12% 27.67% 25.66% 25.61% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 277,439 277,439 261,119 244,799 228,479 217,600 206,719 21.65%
NOSH 544,000 544,000 544,000 544,000 544,000 544,000 272,000 58.67%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 5.29% 6.11% 6.30% 6.51% 6.56% 6.19% 5.79% -
ROE 24.58% 26.79% 28.86% 30.52% 30.12% 30.20% 26.72% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 271.88 263.70 264.60 258.38 235.23 238.14 413.60 -24.37%
EPS 12.54 13.66 13.85 13.73 12.65 12.08 20.31 -27.46%
DPS 4.10 4.50 4.50 4.00 3.50 3.10 5.20 -14.64%
NAPS 0.51 0.51 0.48 0.45 0.42 0.40 0.76 -23.33%
Adjusted Per Share Value based on latest NOSH - 544,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 271.88 263.70 264.60 258.38 235.23 238.14 206.80 19.99%
EPS 12.54 13.66 13.85 13.73 12.65 12.08 10.15 15.12%
DPS 4.10 4.50 4.50 4.00 3.50 3.10 2.60 35.44%
NAPS 0.51 0.51 0.48 0.45 0.42 0.40 0.38 21.65%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.75 0.76 0.975 0.87 0.92 0.705 1.35 -
P/RPS 0.28 0.29 0.37 0.34 0.39 0.30 0.33 -10.36%
P/EPS 5.98 5.56 7.04 6.33 7.27 5.84 6.65 -6.82%
EY 16.72 17.98 14.21 15.79 13.75 17.13 15.04 7.30%
DY 5.47 5.92 4.62 4.60 3.80 4.40 3.85 26.35%
P/NAPS 1.47 1.49 2.03 1.93 2.19 1.76 1.78 -11.96%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 14/11/22 28/07/22 27/04/22 25/02/22 27/10/21 18/08/21 28/04/21 -
Price 0.705 0.77 0.935 0.97 1.01 0.70 1.83 -
P/RPS 0.26 0.29 0.35 0.38 0.43 0.29 0.44 -29.55%
P/EPS 5.62 5.64 6.75 7.06 7.98 5.79 9.01 -26.97%
EY 17.78 17.74 14.81 14.16 12.52 17.26 11.10 36.86%
DY 5.82 5.84 4.81 4.12 3.47 4.43 2.84 61.26%
P/NAPS 1.38 1.51 1.95 2.16 2.40 1.75 2.41 -31.02%

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