[SAMAIDEN] QoQ TTM Result on 30-Jun-2022 [#4]

Stock
[SAMAIDEN] SAMAIDEN GROUP BERHAD
Announcement Date
30-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 16.16%
YoY- 101.3%
Quarter Report
Latest QR
Upcoming QR
SAMAIDEN's Result
SAMAIDEN's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 179,233 178,480 167,764 150,723 122,207 87,435 65,948 94.86%
PBT 14,258 17,268 16,945 16,400 13,963 9,835 9,482 31.28%
Tax -3,904 -4,628 -4,643 -4,471 -3,694 -2,685 -2,508 34.35%
NP 10,354 12,640 12,302 11,929 10,269 7,150 6,974 30.17%
-
NP to SH 10,358 12,644 12,304 11,931 10,271 7,154 6,977 30.16%
-
Tax Rate 27.38% 26.80% 27.40% 27.26% 26.46% 27.30% 26.45% -
Total Cost 168,879 165,840 155,462 138,794 111,938 80,285 58,974 101.78%
-
Net Worth 92,940 91,053 88,589 83,282 76,601 56,201 50,820 49.60%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 92,940 91,053 88,589 83,282 76,601 56,201 50,820 49.60%
NOSH 385,005 385,005 385,005 385,005 231,004 214,204 210,004 49.84%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.78% 7.08% 7.33% 7.91% 8.40% 8.18% 10.57% -
ROE 11.14% 13.89% 13.89% 14.33% 13.41% 12.73% 13.73% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 46.55 46.36 43.57 40.50 57.15 41.55 31.40 30.04%
EPS 2.69 3.28 3.20 3.21 4.80 3.40 3.32 -13.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2414 0.2365 0.2301 0.2238 0.3582 0.2671 0.242 -0.16%
Adjusted Per Share Value based on latest NOSH - 385,005
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 42.81 42.63 40.07 36.00 29.19 20.88 15.75 94.88%
EPS 2.47 3.02 2.94 2.85 2.45 1.71 1.67 29.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.222 0.2175 0.2116 0.1989 0.183 0.1342 0.1214 49.59%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 1.01 0.805 0.755 0.58 1.05 1.12 1.08 -
P/RPS 2.17 1.74 1.73 1.43 1.84 2.70 3.44 -26.46%
P/EPS 37.54 24.51 23.62 18.09 21.86 32.94 32.51 10.07%
EY 2.66 4.08 4.23 5.53 4.57 3.04 3.08 -9.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.18 3.40 3.28 2.59 2.93 4.19 4.46 -4.23%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 21/02/23 16/11/22 30/08/22 26/05/22 25/02/22 29/11/21 -
Price 0.925 0.84 0.725 0.71 1.05 1.22 1.01 -
P/RPS 1.99 1.81 1.66 1.75 1.84 2.94 3.22 -27.46%
P/EPS 34.38 25.58 22.69 22.14 21.86 35.88 30.40 8.55%
EY 2.91 3.91 4.41 4.52 4.57 2.79 3.29 -7.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 3.55 3.15 3.17 2.93 4.57 4.17 -5.51%

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