[SAM] QoQ Quarter Result on 31-Dec-2022 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
31-Dec-2022 [#3]
Profit Trend
QoQ- -28.79%
YoY- -23.87%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 428,616 307,890 337,655 347,212 406,524 353,967 358,928 12.54%
PBT 44,293 25,074 25,727 23,062 36,373 29,809 29,651 30.64%
Tax -11,665 -4,540 -6,534 -3,876 -9,431 -6,281 -7,889 29.75%
NP 32,628 20,534 19,193 19,186 26,942 23,528 21,762 30.96%
-
NP to SH 32,628 20,534 19,193 19,186 26,942 23,528 21,762 30.96%
-
Tax Rate 26.34% 18.11% 25.40% 16.81% 25.93% 21.07% 26.61% -
Total Cost 395,988 287,356 318,462 328,026 379,582 330,439 337,166 11.30%
-
Net Worth 888,206 861,127 812,384 779,888 779,689 730,889 692,991 17.97%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - 13,539 - - - 18,948 -
Div Payout % - - 70.55% - - - 87.07% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 888,206 861,127 812,384 779,888 779,689 730,889 692,991 17.97%
NOSH 541,589 541,589 541,589 541,589 541,589 541,399 541,399 0.02%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 7.61% 6.67% 5.68% 5.53% 6.63% 6.65% 6.06% -
ROE 3.67% 2.38% 2.36% 2.46% 3.46% 3.22% 3.14% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 79.14 56.85 62.35 64.11 75.08 65.38 66.30 12.51%
EPS 6.02 3.79 3.54 3.54 4.98 4.35 4.02 30.86%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 3.50 -
NAPS 1.64 1.59 1.50 1.44 1.44 1.35 1.28 17.94%
Adjusted Per Share Value based on latest NOSH - 541,589
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 63.31 45.48 49.88 51.29 60.05 52.29 53.02 12.54%
EPS 4.82 3.03 2.84 2.83 3.98 3.48 3.21 31.09%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 2.80 -
NAPS 1.312 1.272 1.20 1.152 1.1517 1.0796 1.0236 17.97%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.48 4.59 4.52 4.93 4.92 3.05 4.75 -
P/RPS 5.66 8.07 7.25 7.69 6.55 4.67 7.16 -14.49%
P/EPS 74.36 121.06 127.55 139.17 98.88 70.18 118.17 -26.54%
EY 1.34 0.83 0.78 0.72 1.01 1.42 0.85 35.41%
DY 0.00 0.00 0.55 0.00 0.00 0.00 0.74 -
P/NAPS 2.73 2.89 3.01 3.42 3.42 2.26 3.71 -18.47%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 16/08/23 24/05/23 22/02/23 29/11/22 24/08/22 24/05/22 -
Price 4.30 4.83 3.99 4.90 5.55 4.23 4.48 -
P/RPS 5.43 8.50 6.40 7.64 7.39 6.47 6.76 -13.57%
P/EPS 71.38 127.39 112.59 138.32 111.54 97.34 111.45 -25.67%
EY 1.40 0.78 0.89 0.72 0.90 1.03 0.90 34.21%
DY 0.00 0.00 0.63 0.00 0.00 0.00 0.78 -
P/NAPS 2.62 3.04 2.66 3.40 3.85 3.13 3.50 -17.54%

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