[SAM] YoY Annualized Quarter Result on 31-Dec-2021 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 25.63%
YoY- 52.92%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 1,498,378 1,476,937 1,051,622 796,341 913,345 745,606 563,270 17.70%
PBT 145,489 118,992 94,400 70,053 108,161 91,936 68,054 13.49%
Tax -35,514 -26,117 -22,809 -23,237 -21,621 -17,177 -11,762 20.21%
NP 109,974 92,874 71,590 46,816 86,540 74,758 56,292 11.80%
-
NP to SH 109,974 92,874 71,590 46,816 86,540 74,758 56,292 11.80%
-
Tax Rate 24.41% 21.95% 24.16% 33.17% 19.99% 18.68% 17.28% -
Total Cost 1,388,404 1,384,062 980,032 749,525 826,805 670,848 506,978 18.27%
-
Net Worth 915,286 779,888 678,103 590,679 569,052 527,151 452,809 12.43%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 52,354 42,100 31,052 -
Div Payout % - - - - 60.50% 56.31% 55.16% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 915,286 779,888 678,103 590,679 569,052 527,151 452,809 12.43%
NOSH 541,589 541,589 135,349 135,166 135,166 135,166 135,166 26.01%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.34% 6.29% 6.81% 5.88% 9.48% 10.03% 9.99% -
ROE 12.02% 11.91% 10.56% 7.93% 15.21% 14.18% 12.43% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 276.66 272.70 776.97 589.15 675.72 551.62 416.72 -6.59%
EPS 20.31 17.15 52.89 34.64 64.03 55.31 43.49 -11.91%
DPS 0.00 0.00 0.00 0.00 38.73 31.15 22.97 -
NAPS 1.69 1.44 5.01 4.37 4.21 3.90 3.35 -10.77%
Adjusted Per Share Value based on latest NOSH - 135,349
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 221.33 218.16 155.34 117.63 134.91 110.14 83.20 17.70%
EPS 16.24 13.72 10.57 6.92 12.78 11.04 8.32 11.78%
DPS 0.00 0.00 0.00 0.00 7.73 6.22 4.59 -
NAPS 1.352 1.152 1.0016 0.8725 0.8406 0.7787 0.6689 12.43%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 4.06 4.93 22.40 7.37 7.94 7.36 7.39 -
P/RPS 1.47 1.81 2.88 1.25 1.18 1.33 1.77 -3.04%
P/EPS 19.99 28.75 42.35 21.28 12.40 13.31 17.74 2.00%
EY 5.00 3.48 2.36 4.70 8.06 7.51 5.64 -1.98%
DY 0.00 0.00 0.00 0.00 4.88 4.23 3.11 -
P/NAPS 2.40 3.42 4.47 1.69 1.89 1.89 2.21 1.38%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 23/02/24 22/02/23 16/02/22 23/02/21 28/02/20 20/02/19 22/02/18 -
Price 4.26 4.90 23.54 7.43 7.50 7.64 7.16 -
P/RPS 1.54 1.80 3.03 1.26 1.11 1.39 1.72 -1.82%
P/EPS 20.98 28.57 44.50 21.45 11.71 13.81 17.19 3.37%
EY 4.77 3.50 2.25 4.66 8.54 7.24 5.82 -3.26%
DY 0.00 0.00 0.00 0.00 5.16 4.08 3.21 -
P/NAPS 2.52 3.40 4.70 1.70 1.78 1.96 2.14 2.76%

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