[SAMAIDEN] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[SAMAIDEN] SAMAIDEN GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 4.49%
YoY- 39.59%
Quarter Report
Latest QR
Upcoming QR
SAMAIDEN's Result
SAMAIDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 189,970 161,998 106,484 38,512 0 -
PBT 16,300 13,518 11,782 8,224 0 -
Tax -4,046 -3,448 -3,134 -2,028 0 -
NP 12,254 10,070 8,648 6,196 0 -
-
NP to SH 12,264 10,078 8,652 6,198 0 -
-
Tax Rate 24.82% 25.51% 26.60% 24.66% - -
Total Cost 177,716 151,928 97,836 32,316 0 -
-
Net Worth 115,184 91,053 56,201 38,221 0 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 115,184 91,053 56,201 38,221 0 -
NOSH 412,212 385,005 214,204 210,000 0 -
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 6.45% 6.22% 8.12% 16.09% 0.00% -
ROE 10.65% 11.07% 15.39% 16.22% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 47.93 42.08 50.61 22.04 0.00 -
EPS 3.10 2.62 4.10 3.54 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2906 0.2365 0.2671 0.2187 0.00 -
Adjusted Per Share Value based on latest NOSH - 214,204
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 45.38 38.69 25.43 9.20 0.00 -
EPS 2.93 2.41 2.07 1.48 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2751 0.2175 0.1342 0.0913 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 - -
Price 1.15 0.805 1.12 1.59 0.00 -
P/RPS 2.40 1.91 2.21 7.22 0.00 -
P/EPS 37.17 30.75 27.24 44.83 0.00 -
EY 2.69 3.25 3.67 2.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 3.40 4.19 7.27 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 21/02/24 21/02/23 25/02/22 24/02/21 - -
Price 1.28 0.84 1.22 1.71 0.00 -
P/RPS 2.67 2.00 2.41 7.76 0.00 -
P/EPS 41.37 32.09 29.67 48.22 0.00 -
EY 2.42 3.12 3.37 2.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 3.55 4.57 7.82 0.00 -

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