[SAM] QoQ Cumulative 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- 55.15%
YoY- 18.41%
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,497,400 1,123,784 736,506 307,890 1,445,358 1,107,703 760,491 57.03%
PBT 143,809 109,117 69,367 25,074 114,971 89,244 66,182 67.68%
Tax -35,228 -26,636 -16,205 -4,540 -26,122 -19,588 -15,712 71.22%
NP 108,581 82,481 53,162 20,534 88,849 69,656 50,470 66.57%
-
NP to SH 108,581 82,481 53,162 20,534 88,849 69,656 50,470 66.57%
-
Tax Rate 24.50% 24.41% 23.36% 18.11% 22.72% 21.95% 23.74% -
Total Cost 1,388,819 1,041,303 683,344 287,356 1,356,509 1,038,047 710,021 56.34%
-
Net Worth 1,178,656 915,286 888,206 861,127 812,384 779,888 779,689 31.68%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 18,347 - - - 13,539 - - -
Div Payout % 16.90% - - - 15.24% - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 1,178,656 915,286 888,206 861,127 812,384 779,888 779,689 31.68%
NOSH 555,970 541,589 541,589 541,589 541,589 541,589 541,589 1.76%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 7.25% 7.34% 7.22% 6.67% 6.15% 6.29% 6.64% -
ROE 9.21% 9.01% 5.99% 2.38% 10.94% 8.93% 6.47% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 269.33 207.50 135.99 56.85 266.87 204.53 140.45 54.28%
EPS 19.53 15.23 9.82 3.79 16.41 12.86 9.32 63.67%
DPS 3.30 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 2.12 1.69 1.64 1.59 1.50 1.44 1.44 29.38%
Adjusted Per Share Value based on latest NOSH - 541,589
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 249.57 187.30 122.75 51.32 240.89 184.62 126.75 57.03%
EPS 18.10 13.75 8.86 3.42 14.81 11.61 8.41 66.61%
DPS 3.06 0.00 0.00 0.00 2.26 0.00 0.00 -
NAPS 1.9644 1.5255 1.4803 1.4352 1.354 1.2998 1.2995 31.68%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 4.98 4.06 4.48 4.59 4.52 4.93 4.92 -
P/RPS 1.85 1.96 3.29 8.07 1.69 2.41 3.50 -34.60%
P/EPS 25.50 26.66 45.64 121.06 27.55 38.33 52.78 -38.40%
EY 3.92 3.75 2.19 0.83 3.63 2.61 1.89 62.56%
DY 0.66 0.00 0.00 0.00 0.55 0.00 0.00 -
P/NAPS 2.35 2.40 2.73 2.89 3.01 3.42 3.42 -22.11%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/05/24 23/02/24 24/11/23 16/08/23 24/05/23 22/02/23 29/11/22 -
Price 5.98 4.26 4.30 4.83 3.99 4.90 5.55 -
P/RPS 2.22 2.05 3.16 8.50 1.50 2.40 3.95 -31.87%
P/EPS 30.62 27.97 43.81 127.39 24.32 38.10 59.54 -35.78%
EY 3.27 3.57 2.28 0.78 4.11 2.62 1.68 55.82%
DY 0.55 0.00 0.00 0.00 0.63 0.00 0.00 -
P/NAPS 2.82 2.52 2.62 3.04 2.66 3.40 3.85 -18.72%

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