[SAM] QoQ Quarter Result on 30-Jun-2021 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -51.28%
YoY- 66.22%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 358,928 351,113 234,829 202,775 276,425 205,378 220,898 38.25%
PBT 29,651 33,460 21,368 15,972 29,308 18,645 22,156 21.46%
Tax -7,889 -8,259 -4,854 -3,994 -4,721 -6,223 -6,672 11.82%
NP 21,762 25,201 16,514 11,978 24,587 12,422 15,484 25.49%
-
NP to SH 21,762 25,201 16,514 11,978 24,587 12,422 15,484 25.49%
-
Tax Rate 26.61% 24.68% 22.72% 25.01% 16.11% 33.38% 30.11% -
Total Cost 337,166 325,912 218,315 190,797 251,838 192,956 205,414 39.18%
-
Net Worth 692,991 678,103 640,205 618,494 625,823 590,679 589,327 11.41%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 18,948 - - - 14,908 - - -
Div Payout % 87.07% - - - 60.64% - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 692,991 678,103 640,205 618,494 625,823 590,679 589,327 11.41%
NOSH 541,399 135,349 135,349 135,349 135,166 135,166 135,166 152.42%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.06% 7.18% 7.03% 5.91% 8.89% 6.05% 7.01% -
ROE 3.14% 3.72% 2.58% 1.94% 3.93% 2.10% 2.63% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 66.30 259.41 173.50 149.83 204.51 151.94 163.43 -45.22%
EPS 4.02 18.62 12.20 8.85 18.19 9.19 11.46 -50.29%
DPS 3.50 0.00 0.00 0.00 11.03 0.00 0.00 -
NAPS 1.28 5.01 4.73 4.57 4.63 4.37 4.36 -55.86%
Adjusted Per Share Value based on latest NOSH - 135,349
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 53.02 51.86 34.69 29.95 40.83 30.34 32.63 38.25%
EPS 3.21 3.72 2.44 1.77 3.63 1.83 2.29 25.27%
DPS 2.80 0.00 0.00 0.00 2.20 0.00 0.00 -
NAPS 1.0236 1.0016 0.9457 0.9136 0.9244 0.8725 0.8705 11.41%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.75 22.40 20.20 7.11 6.74 7.37 6.85 -
P/RPS 7.16 8.63 11.64 4.75 3.30 4.85 4.19 42.97%
P/EPS 118.17 120.31 165.56 80.34 37.05 80.19 59.80 57.53%
EY 0.85 0.83 0.60 1.24 2.70 1.25 1.67 -36.27%
DY 0.74 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 3.71 4.47 4.27 1.56 1.46 1.69 1.57 77.50%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 16/02/22 24/11/21 25/08/21 25/05/21 23/02/21 18/11/20 -
Price 4.48 23.54 20.40 16.12 6.55 7.43 7.22 -
P/RPS 6.76 9.07 11.76 10.76 3.20 4.89 4.42 32.77%
P/EPS 111.45 126.43 167.20 182.14 36.01 80.85 63.03 46.27%
EY 0.90 0.79 0.60 0.55 2.78 1.24 1.59 -31.59%
DY 0.78 0.00 0.00 0.00 1.68 0.00 0.00 -
P/NAPS 3.50 4.70 4.31 3.53 1.41 1.70 1.66 64.50%

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