[SAM] QoQ Cumulative Quarter Result on 31-Mar-2023 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Mar-2023 [#4]
Profit Trend
QoQ- 27.55%
YoY- 17.75%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,123,784 736,506 307,890 1,445,358 1,107,703 760,491 353,967 115.55%
PBT 109,117 69,367 25,074 114,971 89,244 66,182 29,809 136.95%
Tax -26,636 -16,205 -4,540 -26,122 -19,588 -15,712 -6,281 161.30%
NP 82,481 53,162 20,534 88,849 69,656 50,470 23,528 130.24%
-
NP to SH 82,481 53,162 20,534 88,849 69,656 50,470 23,528 130.24%
-
Tax Rate 24.41% 23.36% 18.11% 22.72% 21.95% 23.74% 21.07% -
Total Cost 1,041,303 683,344 287,356 1,356,509 1,038,047 710,021 330,439 114.49%
-
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 9.01% 5.99% 2.38% 10.94% 8.93% 6.47% 3.22% -
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 207.50 135.99 56.85 266.87 204.53 140.45 65.38 115.51%
EPS 15.23 9.82 3.79 16.41 12.86 9.32 4.35 130.04%
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 166.00 108.79 45.48 213.50 163.62 112.33 52.29 115.54%
EPS 12.18 7.85 3.03 13.12 10.29 7.46 3.48 129.99%
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 1.96 3.29 8.07 1.69 2.41 3.50 4.67 -43.85%
P/EPS 26.66 45.64 121.06 27.55 38.33 52.78 70.18 -47.45%
EY 3.75 2.19 0.83 3.63 2.61 1.89 1.42 90.71%
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 2.05 3.16 8.50 1.50 2.40 3.95 6.47 -53.42%
P/EPS 27.97 43.81 127.39 24.32 38.10 59.54 97.34 -56.35%
EY 3.57 2.28 0.78 4.11 2.62 1.68 1.03 128.50%
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