[SAM] YoY 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- 37.87%
YoY- 6.65%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 370,177 428,616 406,524 234,829 220,898 210,463 189,168 11.82%
PBT 33,384 44,293 36,373 21,368 22,156 24,907 22,921 6.46%
Tax -8,489 -11,665 -9,431 -4,854 -6,672 -4,353 -4,590 10.78%
NP 24,895 32,628 26,942 16,514 15,484 20,554 18,331 5.22%
-
NP to SH 24,895 32,628 26,942 16,514 15,484 20,554 18,331 5.22%
-
Tax Rate 25.43% 26.34% 25.93% 22.72% 30.11% 17.48% 20.03% -
Total Cost 345,282 395,988 379,582 218,315 205,414 189,909 170,837 12.43%
-
Net Worth 1,340,433 888,206 779,689 640,205 589,327 546,074 502,821 17.73%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,340,433 888,206 779,689 640,205 589,327 546,074 502,821 17.73%
NOSH 676,986 541,589 541,589 135,349 135,166 135,166 135,166 30.77%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 6.73% 7.61% 6.63% 7.03% 7.01% 9.77% 9.69% -
ROE 1.86% 3.67% 3.46% 2.58% 2.63% 3.76% 3.65% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 54.68 79.14 75.08 173.50 163.43 155.71 139.95 -14.48%
EPS 3.68 6.02 4.98 12.20 11.46 15.21 13.56 -19.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.64 1.44 4.73 4.36 4.04 3.72 -9.96%
Adjusted Per Share Value based on latest NOSH - 135,349
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 54.68 63.31 60.05 34.69 32.63 31.09 27.94 11.82%
EPS 3.68 4.82 3.98 2.44 2.29 3.04 2.71 5.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.312 1.1517 0.9457 0.8705 0.8066 0.7427 17.73%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 4.20 4.48 4.92 20.20 6.85 8.03 7.53 -
P/RPS 7.68 5.66 6.55 11.64 4.19 5.16 5.38 6.10%
P/EPS 114.21 74.36 98.88 165.56 59.80 52.81 55.52 12.76%
EY 0.88 1.34 1.01 0.60 1.67 1.89 1.80 -11.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 2.73 3.42 4.27 1.57 1.99 2.02 0.80%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 19/11/24 24/11/23 29/11/22 24/11/21 18/11/20 27/11/19 29/11/18 -
Price 4.24 4.30 5.55 20.40 7.22 8.08 8.05 -
P/RPS 7.75 5.43 7.39 11.76 4.42 5.19 5.75 5.09%
P/EPS 115.30 71.38 111.54 167.20 63.03 53.14 59.36 11.68%
EY 0.87 1.40 0.90 0.60 1.59 1.88 1.68 -10.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.62 3.85 4.31 1.66 2.00 2.16 -0.15%

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