[SAMCHEM] YoY 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- -34.46%
YoY- 32.53%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 322,534 317,323 272,814 288,610 264,556 279,967 242,615 4.85%
PBT 12,362 7,224 18,768 14,695 8,052 6,495 10,245 3.17%
Tax -2,624 -1,659 -3,857 -3,500 -2,366 -1,771 -3,045 -2.44%
NP 9,738 5,565 14,911 11,195 5,686 4,724 7,200 5.15%
-
NP to SH 8,493 6,497 12,609 9,514 5,300 4,218 6,313 5.06%
-
Tax Rate 21.23% 22.97% 20.55% 23.82% 29.38% 27.27% 29.72% -
Total Cost 312,796 311,758 257,903 277,415 258,870 275,243 235,415 4.84%
-
Net Worth 282,879 277,439 228,479 171,359 155,039 144,159 106,951 17.59%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 3,264 3,264 5,440 3,264 2,720 - 2,228 6.56%
Div Payout % 38.43% 50.24% 43.14% 34.31% 51.32% - 35.29% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 282,879 277,439 228,479 171,359 155,039 144,159 106,951 17.59%
NOSH 544,000 544,000 544,000 272,000 272,000 272,000 272,000 12.24%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.02% 1.75% 5.47% 3.88% 2.15% 1.69% 2.97% -
ROE 3.00% 2.34% 5.52% 5.55% 3.42% 2.93% 5.90% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 59.29 58.33 50.15 106.11 97.26 102.93 108.89 -9.63%
EPS 1.56 1.19 2.32 3.50 1.95 1.55 2.83 -9.44%
DPS 0.60 0.60 1.00 1.20 1.00 0.00 1.00 -8.15%
NAPS 0.52 0.51 0.42 0.63 0.57 0.53 0.48 1.34%
Adjusted Per Share Value based on latest NOSH - 544,000
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 59.29 58.33 50.15 53.05 48.63 51.46 44.60 4.85%
EPS 1.56 1.19 2.32 1.75 0.97 0.78 1.16 5.05%
DPS 0.60 0.60 1.00 0.60 0.50 0.00 0.41 6.54%
NAPS 0.52 0.51 0.42 0.315 0.285 0.265 0.1966 17.59%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.51 0.75 0.92 0.86 0.58 0.95 0.955 -
P/RPS 0.86 1.29 1.83 0.81 0.60 0.92 0.88 -0.38%
P/EPS 32.67 62.80 39.69 24.59 29.77 61.26 33.71 -0.52%
EY 3.06 1.59 2.52 4.07 3.36 1.63 2.97 0.49%
DY 1.18 0.80 1.09 1.40 1.72 0.00 1.05 1.96%
P/NAPS 0.98 1.47 2.19 1.37 1.02 1.79 1.99 -11.13%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 14/11/22 27/10/21 28/10/20 08/11/19 09/11/18 10/11/17 -
Price 0.525 0.705 1.01 1.12 0.58 0.80 0.985 -
P/RPS 0.89 1.21 2.01 1.06 0.60 0.78 0.90 -0.18%
P/EPS 33.63 59.03 43.58 32.02 29.77 51.59 34.77 -0.55%
EY 2.97 1.69 2.29 3.12 3.36 1.94 2.88 0.51%
DY 1.14 0.85 0.99 1.07 1.72 0.00 1.02 1.87%
P/NAPS 1.01 1.38 2.40 1.78 1.02 1.51 2.05 -11.12%

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