[SAMCHEM] YoY Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
27-Oct-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 33.02%
YoY- 124.76%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Cumulative Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 915,980 854,159 1,048,506 975,069 748,128 762,557 822,060 1.81%
PBT 25,073 28,753 62,978 81,431 33,625 25,322 25,848 -0.50%
Tax -5,559 -6,468 -13,489 -18,619 -8,431 -6,679 -6,950 -3.65%
NP 19,514 22,285 49,489 62,812 25,194 18,643 18,898 0.53%
-
NP to SH 16,824 20,423 44,292 50,800 22,602 16,914 16,846 -0.02%
-
Tax Rate 22.17% 22.50% 21.42% 22.86% 25.07% 26.38% 26.89% -
Total Cost 896,466 831,874 999,017 912,257 722,934 743,914 803,162 1.84%
-
Net Worth 282,879 282,879 277,439 228,479 171,359 155,039 144,159 11.87%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 5,440 8,704 14,143 16,320 5,984 8,160 5,440 0.00%
Div Payout % 32.33% 42.62% 31.93% 32.13% 26.48% 48.24% 32.29% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 282,879 282,879 277,439 228,479 171,359 155,039 144,159 11.87%
NOSH 544,000 544,000 544,000 544,000 272,000 272,000 272,000 12.23%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 2.13% 2.61% 4.72% 6.44% 3.37% 2.44% 2.30% -
ROE 5.95% 7.22% 15.96% 22.23% 13.19% 10.91% 11.69% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 168.38 157.01 192.74 179.24 275.05 280.35 302.23 -9.28%
EPS 3.09 3.75 8.14 9.34 8.31 6.22 6.19 -10.92%
DPS 1.00 1.60 2.60 3.00 2.20 3.00 2.00 -10.90%
NAPS 0.52 0.52 0.51 0.42 0.63 0.57 0.53 -0.31%
Adjusted Per Share Value based on latest NOSH - 544,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 168.38 157.01 192.74 179.24 137.52 140.18 151.11 1.81%
EPS 3.09 3.75 8.14 9.34 4.15 3.11 3.10 -0.05%
DPS 1.00 1.60 2.60 3.00 1.10 1.50 1.00 0.00%
NAPS 0.52 0.52 0.51 0.42 0.315 0.285 0.265 11.87%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.53 0.51 0.75 0.92 0.86 0.58 0.95 -
P/RPS 0.31 0.32 0.39 0.51 0.31 0.21 0.31 0.00%
P/EPS 17.14 13.58 9.21 9.85 10.35 9.33 15.34 1.86%
EY 5.84 7.36 10.86 10.15 9.66 10.72 6.52 -1.81%
DY 1.89 3.14 3.47 3.26 2.56 5.17 2.11 -1.81%
P/NAPS 1.02 0.98 1.47 2.19 1.37 1.02 1.79 -8.93%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 20/11/24 15/11/23 14/11/22 27/10/21 28/10/20 08/11/19 09/11/18 -
Price 0.485 0.525 0.705 1.01 1.12 0.58 0.80 -
P/RPS 0.29 0.33 0.37 0.56 0.41 0.21 0.26 1.83%
P/EPS 15.68 13.98 8.66 10.82 13.48 9.33 12.92 3.27%
EY 6.38 7.15 11.55 9.25 7.42 10.72 7.74 -3.16%
DY 2.06 3.05 3.69 2.97 1.96 5.17 2.50 -3.17%
P/NAPS 0.93 1.01 1.38 2.40 1.78 1.02 1.51 -7.75%

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