[SAM] YoY Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 137.87%
YoY- 25.57%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 736,506 760,491 437,604 391,878 405,628 367,935 278,962 17.55%
PBT 69,367 66,182 37,340 33,895 47,499 45,092 32,469 13.48%
Tax -16,205 -15,712 -8,848 -11,205 -8,738 -9,170 -7,839 12.86%
NP 53,162 50,470 28,492 22,690 38,761 35,922 24,630 13.67%
-
NP to SH 53,162 50,470 28,492 22,690 38,761 35,922 24,630 13.67%
-
Tax Rate 23.36% 23.74% 23.70% 33.06% 18.40% 20.34% 24.14% -
Total Cost 683,344 710,021 409,112 369,188 366,867 332,013 254,332 17.89%
-
Net Worth 888,206 779,689 640,205 589,327 546,074 502,821 416,969 13.42%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 31,575 21,903 -
Div Payout % - - - - - 87.90% 88.93% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 888,206 779,689 640,205 589,327 546,074 502,821 416,969 13.42%
NOSH 541,589 541,589 135,349 135,166 135,166 135,166 125,922 27.51%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.22% 6.64% 6.51% 5.79% 9.56% 9.76% 8.83% -
ROE 5.99% 6.47% 4.45% 3.85% 7.10% 7.14% 5.91% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 135.99 140.45 323.31 289.92 300.09 272.21 219.44 -7.66%
EPS 9.82 9.32 21.05 16.79 28.68 26.58 19.47 -10.77%
DPS 0.00 0.00 0.00 0.00 0.00 23.36 17.23 -
NAPS 1.64 1.44 4.73 4.36 4.04 3.72 3.28 -10.90%
Adjusted Per Share Value based on latest NOSH - 135,349
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 108.79 112.33 64.64 57.89 59.92 54.35 41.21 17.55%
EPS 7.85 7.46 4.21 3.35 5.73 5.31 3.64 13.65%
DPS 0.00 0.00 0.00 0.00 0.00 4.66 3.24 -
NAPS 1.312 1.1517 0.9457 0.8705 0.8066 0.7427 0.6159 13.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.48 4.92 20.20 6.85 8.03 7.53 6.79 -
P/RPS 3.29 3.50 6.25 2.36 2.68 2.77 3.09 1.05%
P/EPS 45.64 52.78 95.96 40.81 28.00 28.33 35.05 4.49%
EY 2.19 1.89 1.04 2.45 3.57 3.53 2.85 -4.29%
DY 0.00 0.00 0.00 0.00 0.00 3.10 2.54 -
P/NAPS 2.73 3.42 4.27 1.57 1.99 2.02 2.07 4.71%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 29/11/22 24/11/21 18/11/20 27/11/19 29/11/18 23/11/17 -
Price 4.30 5.55 20.40 7.22 8.08 8.05 7.55 -
P/RPS 3.16 3.95 6.31 2.49 2.69 2.96 3.44 -1.40%
P/EPS 43.81 59.54 96.91 43.01 28.18 30.29 38.97 1.96%
EY 2.28 1.68 1.03 2.33 3.55 3.30 2.57 -1.97%
DY 0.00 0.00 0.00 0.00 0.00 2.90 2.28 -
P/NAPS 2.62 3.85 4.31 1.66 2.00 2.16 2.30 2.19%

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