[SAMCHEM] YoY TTM Result on 30-Jun-2021 [#2]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
18-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 18.97%
YoY- 159.92%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,122,253 1,434,532 1,295,461 1,018,859 1,051,123 1,046,132 817,673 5.41%
PBT 21,336 111,504 103,877 37,821 30,010 40,730 29,196 -5.09%
Tax -7,300 -23,910 -23,664 -10,797 -7,665 -10,911 -9,803 -4.79%
NP 14,036 87,594 80,213 27,024 22,345 29,819 19,393 -5.24%
-
NP to SH 16,297 74,320 65,716 25,283 20,343 26,533 15,105 1.27%
-
Tax Rate 34.21% 21.44% 22.78% 28.55% 25.54% 26.79% 33.58% -
Total Cost 1,108,217 1,346,938 1,215,248 991,835 1,028,778 1,016,313 798,280 5.61%
-
Net Worth 277,439 277,439 217,600 171,359 152,320 141,439 102,495 18.04%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 11,968 24,480 16,864 8,160 8,160 9,896 4,965 15.78%
Div Payout % 73.44% 32.94% 25.66% 32.27% 40.11% 37.30% 32.87% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 277,439 277,439 217,600 171,359 152,320 141,439 102,495 18.04%
NOSH 544,000 544,000 544,000 272,000 272,000 272,000 272,000 12.24%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.25% 6.11% 6.19% 2.65% 2.13% 2.85% 2.37% -
ROE 5.87% 26.79% 30.20% 14.75% 13.36% 18.76% 14.74% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 206.30 263.70 238.14 374.58 386.44 384.61 366.97 -9.14%
EPS 3.00 13.66 12.08 9.30 7.48 9.75 6.78 -12.70%
DPS 2.20 4.50 3.10 3.00 3.00 3.64 2.23 -0.22%
NAPS 0.51 0.51 0.40 0.63 0.56 0.52 0.46 1.73%
Adjusted Per Share Value based on latest NOSH - 544,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 206.30 263.70 238.14 187.29 193.22 192.30 150.31 5.41%
EPS 3.00 13.66 12.08 4.65 3.74 4.88 2.78 1.27%
DPS 2.20 4.50 3.10 1.50 1.50 1.82 0.91 15.84%
NAPS 0.51 0.51 0.40 0.315 0.28 0.26 0.1884 18.04%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.52 0.76 0.705 0.68 0.59 0.98 0.915 -
P/RPS 0.25 0.29 0.30 0.18 0.15 0.25 0.25 0.00%
P/EPS 17.36 5.56 5.84 7.32 7.89 10.05 13.50 4.27%
EY 5.76 17.98 17.13 13.67 12.68 9.95 7.41 -4.10%
DY 4.23 5.92 4.40 4.41 5.08 3.71 2.44 9.59%
P/NAPS 1.02 1.49 1.76 1.08 1.05 1.88 1.99 -10.53%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 15/08/23 28/07/22 18/08/21 14/08/20 09/08/19 10/08/18 15/08/17 -
Price 0.535 0.77 0.70 0.975 0.56 1.02 0.785 -
P/RPS 0.26 0.29 0.29 0.26 0.14 0.27 0.21 3.62%
P/EPS 17.86 5.64 5.79 10.49 7.49 10.46 11.58 7.48%
EY 5.60 17.74 17.26 9.53 13.36 9.56 8.64 -6.96%
DY 4.11 5.84 4.43 3.08 5.36 3.57 2.84 6.35%
P/NAPS 1.05 1.51 1.75 1.55 1.00 1.96 1.71 -7.80%

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