[SAM] YoY Quarter Result on 31-Mar-2021 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 97.93%
YoY- 64.81%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 373,616 337,655 358,928 276,425 253,658 195,761 175,711 13.38%
PBT 34,692 25,727 29,651 29,308 18,530 25,845 22,146 7.76%
Tax -8,592 -6,534 -7,889 -4,721 -3,612 -3,401 -1,221 38.38%
NP 26,100 19,193 21,762 24,587 14,918 22,444 20,925 3.74%
-
NP to SH 26,100 19,193 21,762 24,587 14,918 22,444 20,925 3.74%
-
Tax Rate 24.77% 25.40% 26.61% 16.11% 19.49% 13.16% 5.51% -
Total Cost 347,516 318,462 337,166 251,838 238,740 173,317 154,786 14.41%
-
Net Worth 1,271,187 812,384 692,991 625,823 609,603 535,261 460,919 18.40%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 19,787 13,539 18,948 14,908 19,950 - - -
Div Payout % 75.81% 70.55% 87.07% 60.64% 133.74% - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,271,187 812,384 692,991 625,823 609,603 535,261 460,919 18.40%
NOSH 676,986 541,589 541,399 135,166 135,166 135,166 135,166 30.77%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 6.99% 5.68% 6.06% 8.89% 5.88% 11.47% 11.91% -
ROE 2.05% 2.36% 3.14% 3.93% 2.45% 4.19% 4.54% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 62.31 62.35 66.30 204.51 187.66 144.83 130.00 -11.52%
EPS 4.35 3.54 4.02 18.19 11.04 16.60 15.48 -19.05%
DPS 3.30 2.50 3.50 11.03 14.76 0.00 0.00 -
NAPS 2.12 1.50 1.28 4.63 4.51 3.96 3.41 -7.60%
Adjusted Per Share Value based on latest NOSH - 135,166
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 55.19 49.88 53.02 40.83 37.47 28.92 25.95 13.38%
EPS 3.86 2.84 3.21 3.63 2.20 3.32 3.09 3.77%
DPS 2.92 2.00 2.80 2.20 2.95 0.00 0.00 -
NAPS 1.8777 1.20 1.0236 0.9244 0.9005 0.7907 0.6808 18.40%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.98 4.52 4.75 6.74 5.33 7.79 6.30 -
P/RPS 7.99 7.25 7.16 3.30 2.84 5.38 4.85 8.66%
P/EPS 114.41 127.55 118.17 37.05 48.29 46.91 40.70 18.78%
EY 0.87 0.78 0.85 2.70 2.07 2.13 2.46 -15.89%
DY 0.66 0.55 0.74 1.64 2.77 0.00 0.00 -
P/NAPS 2.35 3.01 3.71 1.46 1.18 1.97 1.85 4.06%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 24/05/23 24/05/22 25/05/21 05/06/20 21/05/19 24/05/18 -
Price 5.98 3.99 4.48 6.55 5.76 8.19 7.03 -
P/RPS 9.60 6.40 6.76 3.20 3.07 5.65 5.41 10.02%
P/EPS 137.38 112.59 111.45 36.01 52.19 49.32 45.41 20.24%
EY 0.73 0.89 0.90 2.78 1.92 2.03 2.20 -16.78%
DY 0.55 0.63 0.78 1.68 2.56 0.00 0.00 -
P/NAPS 2.82 2.66 3.50 1.41 1.28 2.07 2.06 5.36%

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