[SAM] YoY Quarter Result on 31-Dec-2023 [#3]

Announcement Date
23-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2024
Quarter
31-Dec-2023 [#3]
Profit Trend
QoQ- -10.14%
YoY- 52.81%
View:
Show?
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 387,278 347,212 351,113 205,378 279,381 191,270 143,491 17.98%
PBT 39,750 23,062 33,460 18,645 33,622 23,860 18,572 13.51%
Tax -10,431 -3,876 -8,259 -6,223 -7,478 -3,713 -983 48.21%
NP 29,319 19,186 25,201 12,422 26,144 20,147 17,589 8.88%
-
NP to SH 29,319 19,186 25,201 12,422 26,144 20,147 17,589 8.88%
-
Tax Rate 26.24% 16.81% 24.68% 33.38% 22.24% 15.56% 5.29% -
Total Cost 357,959 328,026 325,912 192,956 253,237 171,123 125,902 19.01%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 7.57% 5.53% 7.18% 6.05% 9.36% 10.53% 12.26% -
ROE 3.20% 2.46% 3.72% 2.10% 4.59% 3.82% 3.88% -
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 71.51 64.11 259.41 151.94 206.69 141.51 106.16 -6.37%
EPS 5.41 3.54 18.62 9.19 19.34 14.91 13.01 -13.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 - 541,589
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 64.55 57.87 58.52 34.23 46.56 31.88 23.92 17.98%
EPS 4.89 3.20 4.20 2.07 4.36 3.36 2.93 8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5255 1.2998 1.1302 0.9845 0.9484 0.8786 0.7547 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 5.68 7.69 8.63 4.85 3.84 5.20 6.96 -3.32%
P/EPS 75.00 139.17 120.31 80.19 41.05 49.38 56.79 4.74%
EY 1.33 0.72 0.83 1.25 2.44 2.03 1.76 -4.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 5.96 7.64 9.07 4.89 3.63 5.40 6.74 -2.02%
P/EPS 78.69 138.32 126.43 80.85 38.78 51.26 55.02 6.14%
EY 1.27 0.72 0.79 1.24 2.58 1.95 1.82 -5.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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