[SAM] QoQ TTM 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- -6.17%
YoY- 16.78%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,421,373 1,399,281 1,445,358 1,466,631 1,470,532 1,298,837 1,147,645 15.31%
PBT 118,156 110,236 114,971 118,895 129,293 114,288 100,451 11.41%
Tax -26,615 -24,381 -26,122 -27,477 -31,860 -27,283 -24,996 4.26%
NP 91,541 85,855 88,849 91,418 97,433 87,005 75,455 13.73%
-
NP to SH 91,541 85,855 88,849 91,418 97,433 87,005 75,455 13.73%
-
Tax Rate 22.53% 22.12% 22.72% 23.11% 24.64% 23.87% 24.88% -
Total Cost 1,329,832 1,313,426 1,356,509 1,375,213 1,373,099 1,211,832 1,072,190 15.42%
-
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 13,539 13,539 18,948 18,948 18,948 18,948 -20.05%
Div Payout % 14.79% 15.77% 15.24% 20.73% 19.45% 21.78% 25.11% -
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 6.44% 6.14% 6.15% 6.23% 6.63% 6.70% 6.57% -
ROE 10.31% 9.97% 10.94% 11.72% 12.50% 11.90% 10.89% -
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 262.44 258.37 266.87 270.80 271.59 239.90 211.98 15.28%
EPS 16.90 15.85 16.41 16.88 17.99 16.07 13.94 13.68%
DPS 2.50 2.50 2.50 3.50 3.50 3.50 3.50 -20.07%
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 209.96 206.69 213.50 216.64 217.22 191.86 169.52 15.31%
EPS 13.52 12.68 13.12 13.50 14.39 12.85 11.15 13.69%
DPS 2.00 2.00 2.00 2.80 2.80 2.80 2.80 -20.07%
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 1.71 1.78 1.69 1.82 1.81 1.27 2.24 -16.45%
P/EPS 26.51 28.95 27.55 29.21 27.34 18.98 34.08 -15.40%
EY 3.77 3.45 3.63 3.42 3.66 5.27 2.93 18.28%
DY 0.56 0.54 0.55 0.71 0.71 1.15 0.74 -16.94%
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 4.38 4.83 3.99 4.90 5.55 4.23 4.48 -
P/RPS 1.67 1.87 1.50 1.81 2.04 1.76 2.11 -14.42%
P/EPS 25.91 30.47 24.32 29.03 30.84 26.32 32.14 -13.36%
EY 3.86 3.28 4.11 3.44 3.24 3.80 3.11 15.47%
DY 0.57 0.52 0.63 0.71 0.63 0.83 0.78 -18.85%
P/NAPS 2.67 3.04 2.66 3.40 3.85 3.13 3.50 -16.49%

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