[SAM] YoY Annualized Quarter Result on 31-Mar-2022 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- 5.4%
YoY- 26.39%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,445,358 1,147,645 873,681 938,667 754,966 598,164 537,397 17.91%
PBT 114,971 100,451 81,848 99,651 94,797 73,187 55,354 12.94%
Tax -26,122 -24,996 -22,149 -19,828 -16,284 -10,043 -11,747 14.24%
NP 88,849 75,455 59,699 79,823 78,513 63,144 43,607 12.58%
-
NP to SH 88,849 75,455 59,699 79,823 78,513 63,144 43,607 12.58%
-
Tax Rate 22.72% 24.88% 27.06% 19.90% 17.18% 13.72% 21.22% -
Total Cost 1,356,509 1,072,190 813,982 858,844 676,453 535,020 493,790 18.33%
-
Net Worth 812,384 692,991 625,823 609,603 535,261 460,919 433,309 11.03%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 13,539 18,948 14,908 59,216 31,575 23,289 48,384 -19.11%
Div Payout % 15.24% 25.11% 24.97% 74.18% 40.22% 36.88% 110.96% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 812,384 692,991 625,823 609,603 535,261 460,919 433,309 11.03%
NOSH 541,589 541,399 135,166 135,166 135,166 135,166 120,030 28.53%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 6.15% 6.57% 6.83% 8.50% 10.40% 10.56% 8.11% -
ROE 10.94% 10.89% 9.54% 13.09% 14.67% 13.70% 10.06% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 266.87 211.98 646.37 694.45 558.54 442.54 447.72 -8.25%
EPS 16.41 13.94 44.17 59.06 58.09 46.72 36.33 -12.40%
DPS 2.50 3.50 11.03 43.81 23.36 17.23 40.31 -37.07%
NAPS 1.50 1.28 4.63 4.51 3.96 3.41 3.61 -13.61%
Adjusted Per Share Value based on latest NOSH - 541,399
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 213.50 169.52 129.05 138.65 111.52 88.36 79.38 17.91%
EPS 13.12 11.15 8.82 11.79 11.60 9.33 6.44 12.58%
DPS 2.00 2.80 2.20 8.75 4.66 3.44 7.15 -19.12%
NAPS 1.20 1.0236 0.9244 0.9005 0.7907 0.6808 0.6401 11.03%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.52 4.75 6.74 5.33 7.79 6.30 6.18 -
P/RPS 1.69 2.24 1.04 0.77 1.39 1.42 1.38 3.43%
P/EPS 27.55 34.08 15.26 9.03 13.41 13.49 17.01 8.36%
EY 3.63 2.93 6.55 11.08 7.46 7.42 5.88 -7.72%
DY 0.55 0.74 1.64 8.22 3.00 2.73 6.52 -33.76%
P/NAPS 3.01 3.71 1.46 1.18 1.97 1.85 1.71 9.87%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 24/05/22 25/05/21 05/06/20 21/05/19 24/05/18 18/05/17 -
Price 3.99 4.48 6.55 5.76 8.19 7.03 6.90 -
P/RPS 1.50 2.11 1.01 0.83 1.47 1.59 1.54 -0.43%
P/EPS 24.32 32.14 14.83 9.75 14.10 15.05 18.99 4.20%
EY 4.11 3.11 6.74 10.25 7.09 6.65 5.27 -4.05%
DY 0.63 0.78 1.68 7.61 2.85 2.45 5.84 -30.99%
P/NAPS 2.66 3.50 1.41 1.28 2.07 2.06 1.91 5.67%

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