[SAMCHEM] YoY TTM Result on 31-Mar-2021 [#1]

Stock
[SAMCHEM] SAMCHEM HOLDINGS BERHAD
Announcement Date
28-Apr-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 36.01%
YoY- 141.36%
Quarter Report
Latest QR
Upcoming QR
SAMCHEM's Result
SAMCHEM's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 1,205,318 1,212,689 1,439,419 1,124,995 1,056,138 1,092,017 982,862 3.45%
PBT 48,597 40,088 116,951 84,254 35,177 27,476 38,913 3.76%
Tax -12,694 -10,791 -26,262 -19,154 -9,964 -7,360 -10,311 3.52%
NP 35,903 29,297 90,689 65,100 25,213 20,116 28,602 3.85%
-
NP to SH 30,337 29,107 75,355 55,239 22,887 18,490 25,393 3.00%
-
Tax Rate 26.12% 26.92% 22.46% 22.73% 28.33% 26.79% 26.50% -
Total Cost 1,169,415 1,183,392 1,348,730 1,059,895 1,030,925 1,071,901 954,260 3.44%
-
Net Worth 288,319 272,000 261,119 206,719 160,479 146,880 138,719 12.95%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 13,056 14,688 24,480 14,144 8,160 8,160 9,404 5.61%
Div Payout % 43.04% 50.46% 32.49% 25.61% 35.65% 44.13% 37.04% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 288,319 272,000 261,119 206,719 160,479 146,880 138,719 12.95%
NOSH 544,000 544,000 544,000 272,000 272,000 272,000 272,000 12.23%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.98% 2.42% 6.30% 5.79% 2.39% 1.84% 2.91% -
ROE 10.52% 10.70% 28.86% 26.72% 14.26% 12.59% 18.31% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 221.57 222.92 264.60 413.60 388.29 401.48 361.35 -7.82%
EPS 5.58 5.35 13.85 20.31 8.41 6.80 9.34 -8.21%
DPS 2.40 2.70 4.50 5.20 3.00 3.00 3.46 -5.90%
NAPS 0.53 0.50 0.48 0.76 0.59 0.54 0.51 0.64%
Adjusted Per Share Value based on latest NOSH - 272,000
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 221.57 222.92 264.60 206.80 194.14 200.74 180.67 3.45%
EPS 5.58 5.35 13.85 10.15 4.21 3.40 4.67 3.00%
DPS 2.40 2.70 4.50 2.60 1.50 1.50 1.73 5.60%
NAPS 0.53 0.50 0.48 0.38 0.295 0.27 0.255 12.95%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.61 0.575 0.975 1.35 0.435 0.595 1.02 -
P/RPS 0.28 0.26 0.37 0.33 0.11 0.15 0.28 0.00%
P/EPS 10.94 10.75 7.04 6.65 5.17 8.75 10.93 0.01%
EY 9.14 9.31 14.21 15.04 19.34 11.42 9.15 -0.01%
DY 3.93 4.70 4.62 3.85 6.90 5.04 3.39 2.49%
P/NAPS 1.15 1.15 2.03 1.78 0.74 1.10 2.00 -8.80%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 15/05/24 15/05/23 27/04/22 28/04/21 25/06/20 29/05/19 17/05/18 -
Price 0.675 0.555 0.935 1.83 0.65 0.58 1.03 -
P/RPS 0.30 0.25 0.35 0.44 0.17 0.14 0.29 0.56%
P/EPS 12.10 10.37 6.75 9.01 7.72 8.53 11.03 1.55%
EY 8.26 9.64 14.81 11.10 12.95 11.72 9.06 -1.52%
DY 3.56 4.86 4.81 2.84 4.62 5.17 3.36 0.96%
P/NAPS 1.27 1.11 1.95 2.41 1.10 1.07 2.02 -7.43%

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