[SAM] YoY Quarter Result on 31-Mar-2022 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -13.65%
YoY- -11.49%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 337,655 358,928 276,425 253,658 195,761 175,711 156,183 13.70%
PBT 25,727 29,651 29,308 18,530 25,845 22,146 21,387 3.12%
Tax -6,534 -7,889 -4,721 -3,612 -3,401 -1,221 -2,968 14.04%
NP 19,193 21,762 24,587 14,918 22,444 20,925 18,419 0.68%
-
NP to SH 19,193 21,762 24,587 14,918 22,444 20,925 18,419 0.68%
-
Tax Rate 25.40% 26.61% 16.11% 19.49% 13.16% 5.51% 13.88% -
Total Cost 318,462 337,166 251,838 238,740 173,317 154,786 137,764 14.98%
-
Net Worth 812,384 692,991 625,823 609,603 535,261 460,919 454,494 10.15%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 13,539 18,948 14,908 19,950 - - - -
Div Payout % 70.55% 87.07% 60.64% 133.74% - - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 812,384 692,991 625,823 609,603 535,261 460,919 454,494 10.15%
NOSH 541,589 541,399 135,166 135,166 135,166 135,166 125,898 27.51%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.68% 6.06% 8.89% 5.88% 11.47% 11.91% 11.79% -
ROE 2.36% 3.14% 3.93% 2.45% 4.19% 4.54% 4.05% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 62.35 66.30 204.51 187.66 144.83 130.00 124.05 -10.82%
EPS 3.54 4.02 18.19 11.04 16.60 15.48 14.63 -21.05%
DPS 2.50 3.50 11.03 14.76 0.00 0.00 0.00 -
NAPS 1.50 1.28 4.63 4.51 3.96 3.41 3.61 -13.61%
Adjusted Per Share Value based on latest NOSH - 541,399
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 49.88 53.02 40.83 37.47 28.92 25.95 23.07 13.70%
EPS 2.84 3.21 3.63 2.20 3.32 3.09 2.72 0.72%
DPS 2.00 2.80 2.20 2.95 0.00 0.00 0.00 -
NAPS 1.20 1.0236 0.9244 0.9005 0.7907 0.6808 0.6713 10.16%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.52 4.75 6.74 5.33 7.79 6.30 6.18 -
P/RPS 7.25 7.16 3.30 2.84 5.38 4.85 4.98 6.45%
P/EPS 127.55 118.17 37.05 48.29 46.91 40.70 42.24 20.21%
EY 0.78 0.85 2.70 2.07 2.13 2.46 2.37 -16.90%
DY 0.55 0.74 1.64 2.77 0.00 0.00 0.00 -
P/NAPS 3.01 3.71 1.46 1.18 1.97 1.85 1.71 9.87%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 24/05/23 24/05/22 25/05/21 05/06/20 21/05/19 24/05/18 18/05/17 -
Price 3.99 4.48 6.55 5.76 8.19 7.03 6.90 -
P/RPS 6.40 6.76 3.20 3.07 5.65 5.41 5.56 2.37%
P/EPS 112.59 111.45 36.01 52.19 49.32 45.41 47.16 15.60%
EY 0.89 0.90 2.78 1.92 2.03 2.20 2.12 -13.46%
DY 0.63 0.78 1.68 2.56 0.00 0.00 0.00 -
P/NAPS 2.66 3.50 1.41 1.28 2.07 2.06 1.91 5.67%

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