[SAM] YoY Quarter Result on 30-Sep-2023 [#2]

Announcement Date
24-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
30-Sep-2023 [#2]
Profit Trend
QoQ- 58.9%
YoY- 21.1%
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 428,616 406,524 234,829 220,898 210,463 189,168 145,605 19.70%
PBT 44,293 36,373 21,368 22,156 24,907 22,921 19,314 14.82%
Tax -11,665 -9,431 -4,854 -6,672 -4,353 -4,590 -4,356 17.83%
NP 32,628 26,942 16,514 15,484 20,554 18,331 14,958 13.87%
-
NP to SH 32,628 26,942 16,514 15,484 20,554 18,331 14,958 13.87%
-
Tax Rate 26.34% 25.93% 22.72% 30.11% 17.48% 20.03% 22.55% -
Total Cost 395,988 379,582 218,315 205,414 189,909 170,837 130,647 20.28%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 7.61% 6.63% 7.03% 7.01% 9.77% 9.69% 10.27% -
ROE 3.67% 3.46% 2.58% 2.63% 3.76% 3.65% 3.59% -
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 79.14 75.08 173.50 163.43 155.71 139.95 114.54 -5.97%
EPS 6.02 4.98 12.20 11.46 15.21 13.56 11.77 -10.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 - 541,589
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 71.44 67.75 39.14 36.82 35.08 31.53 24.27 19.70%
EPS 5.44 4.49 2.75 2.58 3.43 3.06 2.49 13.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4803 1.2995 1.067 0.9822 0.9101 0.838 0.695 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 5.66 6.55 11.64 4.19 5.16 5.38 5.93 -0.77%
P/EPS 74.36 98.88 165.56 59.80 52.81 55.52 57.71 4.31%
EY 1.34 1.01 0.60 1.67 1.89 1.80 1.73 -4.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 5.43 7.39 11.76 4.42 5.19 5.75 6.59 -3.17%
P/EPS 71.38 111.54 167.20 63.03 53.14 59.36 64.17 1.78%
EY 1.40 0.90 0.60 1.59 1.88 1.68 1.56 -1.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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