[SAMAIDEN] YoY TTM Result on 30-Sep-2022 [#1]

Stock
[SAMAIDEN] SAMAIDEN GROUP BERHAD
Announcement Date
16-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 3.13%
YoY- 76.35%
Quarter Report
Latest QR
Upcoming QR
SAMAIDEN's Result
SAMAIDEN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Revenue 176,186 167,764 65,948 11,226 150.36%
PBT 14,057 16,945 9,482 1,312 120.45%
Tax -3,486 -4,643 -2,508 -293 128.28%
NP 10,571 12,302 6,974 1,019 118.09%
-
NP to SH 10,598 12,304 6,977 1,020 118.20%
-
Tax Rate 24.80% 27.40% 26.45% 22.33% -
Total Cost 165,615 155,462 58,974 10,207 153.16%
-
Net Worth 108,481 88,589 50,820 15,703 90.45%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Div 1,927 - - - -
Div Payout % 18.19% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Net Worth 108,481 88,589 50,820 15,703 90.45%
NOSH 407,449 385,005 210,004 148,845 39.88%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
NP Margin 6.00% 7.33% 10.57% 9.08% -
ROE 9.77% 13.89% 13.73% 6.50% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
RPS 45.10 43.57 31.40 7.54 81.52%
EPS 2.71 3.20 3.32 0.69 57.77%
DPS 0.50 0.00 0.00 0.00 -
NAPS 0.2777 0.2301 0.242 0.1055 38.07%
Adjusted Per Share Value based on latest NOSH - 385,005
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
RPS 42.09 40.07 15.75 2.68 150.42%
EPS 2.53 2.94 1.67 0.24 119.26%
DPS 0.46 0.00 0.00 0.00 -
NAPS 0.2591 0.2116 0.1214 0.0375 90.46%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Date 29/09/23 30/09/22 30/09/21 - -
Price 1.23 0.755 1.08 0.00 -
P/RPS 2.73 1.73 3.44 0.00 -
P/EPS 45.34 23.62 32.51 0.00 -
EY 2.21 4.23 3.08 0.00 -
DY 0.41 0.00 0.00 0.00 -
P/NAPS 4.43 3.28 4.46 0.00 -
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 CAGR
Date 28/11/23 16/11/22 29/11/21 - -
Price 1.12 0.725 1.01 0.00 -
P/RPS 2.48 1.66 3.22 0.00 -
P/EPS 41.28 22.69 30.40 0.00 -
EY 2.42 4.41 3.29 0.00 -
DY 0.45 0.00 0.00 0.00 -
P/NAPS 4.03 3.15 4.17 0.00 -

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