[SAM] YoY TTM Result on 30-Jun-2022 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Jun-2022 [#1]
Profit Trend
QoQ- 15.31%
YoY- 34.95%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 1,399,281 1,298,837 905,476 914,482 771,364 643,574 543,572 17.06%
PBT 110,236 114,288 86,081 88,798 95,218 82,203 57,704 11.38%
Tax -24,381 -27,283 -21,610 -19,976 -16,089 -11,140 -14,267 9.33%
NP 85,855 87,005 64,471 68,822 79,129 71,063 43,437 12.01%
-
NP to SH 85,855 87,005 64,471 68,822 79,129 71,063 43,437 12.01%
-
Tax Rate 22.12% 23.87% 25.10% 22.50% 16.90% 13.55% 24.72% -
Total Cost 1,313,426 1,211,832 841,005 845,660 692,235 572,511 500,135 17.45%
-
Net Worth 861,127 730,889 618,494 590,679 563,646 497,414 452,115 11.33%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 13,539 18,948 14,908 19,950 - - - -
Div Payout % 15.77% 21.78% 23.12% 28.99% - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 861,127 730,889 618,494 590,679 563,646 497,414 452,115 11.33%
NOSH 541,589 541,399 135,349 135,166 135,166 135,166 125,937 27.50%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.14% 6.70% 7.12% 7.53% 10.26% 11.04% 7.99% -
ROE 9.97% 11.90% 10.42% 11.65% 14.04% 14.29% 9.61% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 258.37 239.90 669.05 676.56 570.67 476.13 431.62 -8.19%
EPS 15.85 16.07 47.64 50.92 58.54 52.57 34.49 -12.14%
DPS 2.50 3.50 11.03 14.76 0.00 0.00 0.00 -
NAPS 1.59 1.35 4.57 4.37 4.17 3.68 3.59 -12.68%
Adjusted Per Share Value based on latest NOSH - 541,399
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 206.69 191.86 133.75 135.08 113.94 95.06 80.29 17.06%
EPS 12.68 12.85 9.52 10.17 11.69 10.50 6.42 12.00%
DPS 2.00 2.80 2.20 2.95 0.00 0.00 0.00 -
NAPS 1.272 1.0796 0.9136 0.8725 0.8326 0.7347 0.6678 11.33%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 4.59 3.05 7.11 7.50 8.31 7.53 7.81 -
P/RPS 1.78 1.27 1.06 1.11 1.46 1.58 1.81 -0.27%
P/EPS 28.95 18.98 14.93 14.73 14.20 14.32 22.64 4.18%
EY 3.45 5.27 6.70 6.79 7.04 6.98 4.42 -4.04%
DY 0.54 1.15 1.55 1.97 0.00 0.00 0.00 -
P/NAPS 2.89 2.26 1.56 1.72 1.99 2.05 2.18 4.80%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 16/08/23 24/08/22 25/08/21 19/08/20 29/08/19 15/08/18 17/08/17 -
Price 4.83 4.23 16.12 7.09 7.98 7.65 7.97 -
P/RPS 1.87 1.76 2.41 1.05 1.40 1.61 1.85 0.17%
P/EPS 30.47 26.32 33.84 13.92 13.63 14.55 23.11 4.71%
EY 3.28 3.80 2.96 7.18 7.34 6.87 4.33 -4.52%
DY 0.52 0.83 0.68 2.08 0.00 0.00 0.00 -
P/NAPS 3.04 3.13 3.53 1.62 1.91 2.08 2.22 5.37%

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