[SAM] QoQ Annualized Quarter Result on 31-Dec-2023 [#3]

Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- 3.43%
YoY- 18.41%
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,498,378 1,473,012 1,231,560 1,445,358 1,476,937 1,520,982 1,415,868 3.83%
PBT 145,489 138,734 100,296 114,971 118,992 132,364 119,236 14.14%
Tax -35,514 -32,410 -18,160 -26,122 -26,117 -31,424 -25,124 25.87%
NP 109,974 106,324 82,136 88,849 92,874 100,940 94,112 10.91%
-
NP to SH 109,974 106,324 82,136 88,849 92,874 100,940 94,112 10.91%
-
Tax Rate 24.41% 23.36% 18.11% 22.72% 21.95% 23.74% 21.07% -
Total Cost 1,388,404 1,366,688 1,149,424 1,356,509 1,384,062 1,420,042 1,321,756 3.32%
-
Net Worth 915,286 888,206 861,127 812,384 779,888 779,689 730,889 16.13%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - 13,539 - - - -
Div Payout % - - - 15.24% - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 915,286 888,206 861,127 812,384 779,888 779,689 730,889 16.13%
NOSH 541,589 541,589 541,589 541,589 541,589 541,589 541,399 0.02%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 7.34% 7.22% 6.67% 6.15% 6.29% 6.64% 6.65% -
ROE 12.02% 11.97% 9.54% 10.94% 11.91% 12.95% 12.88% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 276.66 271.98 227.40 266.87 272.70 280.91 261.52 3.81%
EPS 20.31 19.64 15.16 16.41 17.15 18.64 17.40 10.82%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 1.69 1.64 1.59 1.50 1.44 1.44 1.35 16.10%
Adjusted Per Share Value based on latest NOSH - 541,589
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 221.33 217.58 181.92 213.50 218.16 224.67 209.14 3.83%
EPS 16.24 15.71 12.13 13.12 13.72 14.91 13.90 10.89%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.352 1.312 1.272 1.20 1.152 1.1517 1.0796 16.13%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 4.06 4.48 4.59 4.52 4.93 4.92 3.05 -
P/RPS 1.47 1.65 2.02 1.69 1.81 1.75 1.17 16.38%
P/EPS 19.99 22.82 30.27 27.55 28.75 26.39 17.55 9.04%
EY 5.00 4.38 3.30 3.63 3.48 3.79 5.70 -8.34%
DY 0.00 0.00 0.00 0.55 0.00 0.00 0.00 -
P/NAPS 2.40 2.73 2.89 3.01 3.42 3.42 2.26 4.07%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 23/02/24 24/11/23 16/08/23 24/05/23 22/02/23 29/11/22 24/08/22 -
Price 4.26 4.30 4.83 3.99 4.90 5.55 4.23 -
P/RPS 1.54 1.58 2.12 1.50 1.80 1.98 1.62 -3.31%
P/EPS 20.98 21.90 31.85 24.32 28.57 29.77 24.33 -9.37%
EY 4.77 4.57 3.14 4.11 3.50 3.36 4.11 10.40%
DY 0.00 0.00 0.00 0.63 0.00 0.00 0.00 -
P/NAPS 2.52 2.62 3.04 2.66 3.40 3.85 3.13 -13.42%

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