[SAM] YoY TTM Result on 30-Jun-2023 [#1]

Stock

[SAM] SAM ENGINEERING & EQUIPMENT

Announcement Date

16-Aug-2023

Admission Sponsor

Sponsor

Financial Year

31-Mar-2024

Quarter

30-Jun-2023 [#1]

Profit Trend

QoQ- -3.37%

YoY- -1.32%

Quarter Report

SAMEE Interim Report Q1 FY 2024.pdf

Latest QR

Upcoming QR

SAM's Result

SAM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
TTM Result
Revenue	1,522,923	1,399,281	1,298,837	905,476	914,482	771,364	643,574	15.42%
YoY %	8.84%	7.73%	43.44%	-0.98%	18.55%	19.86%	-	-
Horiz. %	236.64%	217.42%	201.82%	140.69%	142.09%	119.86%	100.00%	-
PBT	135,016	110,236	114,288	86,081	88,798	95,218	82,203	8.61%
YoY %	22.48%	-3.55%	32.77%	-3.06%	-6.74%	15.83%	-	-
Horiz. %	164.25%	134.10%	139.03%	104.72%	108.02%	115.83%	100.00%	-
Tax	-36,866	-24,381	-27,283	-21,610	-19,976	-16,089	-11,140	22.05%
YoY %	-51.21%	10.64%	-26.25%	-8.18%	-24.16%	-44.43%	-	-
Horiz. %	330.93%	218.86%	244.91%	193.99%	179.32%	144.43%	100.00%	-
NP	98,150	85,855	87,005	64,471	68,822	79,129	71,063	5.52%
YoY %	14.32%	-1.32%	34.95%	-6.32%	-13.03%	11.35%	-	-
Horiz. %	138.12%	120.82%	122.43%	90.72%	96.85%	111.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,150	85,855	87,005	64,471	68,822	79,129	71,063	5.52%
YoY %	14.32%	-1.32%	34.95%	-6.32%	-13.03%	11.35%	-	-
Horiz. %	138.12%	120.82%	122.43%	90.72%	96.85%	111.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	27.30%	22.12%	23.87%	25.10%	22.50%	16.90%	13.55%	-
YoY %	23.42%	-7.33%	-4.90%	11.56%	33.14%	24.72%	-	-
Horiz. %	201.48%	163.25%	176.16%	185.24%	166.05%	124.72%	100.00%	-
Total Cost	1,424,773	1,313,426	1,211,832	841,005	845,660	692,235	572,511	16.39%
YoY %	8.48%	8.38%	44.09%	-0.55%	22.16%	20.91%	-	-
Horiz. %	248.86%	229.41%	211.67%	146.90%	147.71%	120.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,421,672	861,127	730,889	618,494	590,679	563,646	497,414	19.10%
YoY %	65.09%	17.82%	18.17%	4.71%	4.80%	13.32%	-	-
Horiz. %	285.81%	173.12%	146.94%	124.34%	118.75%	113.32%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	19,787	13,539	18,948	14,908	19,950	-	-	-
YoY %	46.15%	-28.55%	27.10%	-25.27%	0.00%	-	-	-
Horiz. %	99.18%	67.86%	94.98%	74.73%	100.00%	-	-	-
Div Payout %	20.16%	15.77%	21.78%	23.12%	28.99%	-	-	-
YoY %	27.84%	-27.59%	-5.80%	-20.25%	0.00%	-	-	-
Horiz. %	69.54%	54.40%	75.13%	79.75%	100.00%	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	1,421,672	861,127	730,889	618,494	590,679	563,646	497,414	19.10%
YoY %	65.09%	17.82%	18.17%	4.71%	4.80%	13.32%	-	-
Horiz. %	285.81%	173.12%	146.94%	124.34%	118.75%	113.32%	100.00%	-
NOSH	676,986	541,589	541,399	135,349	135,166	135,166	135,166	30.77%
YoY %	25.00%	0.04%	300.00%	0.14%	0.00%	0.00%	-	-
Horiz. %	500.86%	400.68%	400.54%	100.14%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	6.44%	6.14%	6.70%	7.12%	7.53%	10.26%	11.04%	-
YoY %	4.89%	-8.36%	-5.90%	-5.44%	-26.61%	-7.07%	-	-
Horiz. %	58.33%	55.62%	60.69%	64.49%	68.21%	92.93%	100.00%	-
ROE	6.90%	9.97%	11.90%	10.42%	11.65%	14.04%	14.29%	-
YoY %	-30.79%	-16.22%	14.20%	-10.56%	-17.02%	-1.75%	-	-
Horiz. %	48.29%	69.77%	83.28%	72.92%	81.53%	98.25%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	224.96	258.37	239.90	669.05	676.56	570.67	476.13	-11.73%
YoY %	-12.93%	7.70%	-64.14%	-1.11%	18.56%	19.86%	-	-
Horiz. %	47.25%	54.26%	50.39%	140.52%	142.10%	119.86%	100.00%	-
EPS	14.50	15.85	16.07	47.64	50.92	58.54	52.57	-19.30%
YoY %	-8.52%	-1.37%	-66.27%	-6.44%	-13.02%	11.36%	-	-
Horiz. %	27.58%	30.15%	30.57%	90.62%	96.86%	111.36%	100.00%	-
DPS	2.92	2.50	3.50	11.03	14.76	0.00	0.00	-
YoY %	16.80%	-28.57%	-68.27%	-25.27%	0.00%	0.00%	-	-
Horiz. %	19.78%	16.94%	23.71%	74.73%	100.00%	-	-	-
NAPS	2.10	1.59	1.35	4.57	4.37	4.17	3.68	-8.91%
YoY %	32.08%	17.78%	-70.46%	4.58%	4.80%	13.32%	-	-
Horiz. %	57.07%	43.21%	36.68%	124.18%	118.75%	113.32%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 541,589
RPS	224.96	206.69	191.86	133.75	135.08	113.94	95.06	15.42%
YoY %	8.84%	7.73%	43.45%	-0.98%	18.55%	19.86%	-	-
Horiz. %	236.65%	217.43%	201.83%	140.70%	142.10%	119.86%	100.00%	-
EPS	14.50	12.68	12.85	9.52	10.17	11.69	10.50	5.52%
YoY %	14.35%	-1.32%	34.98%	-6.39%	-13.00%	11.33%	-	-
Horiz. %	138.10%	120.76%	122.38%	90.67%	96.86%	111.33%	100.00%	-
DPS	2.92	2.00	2.80	2.20	2.95	0.00	0.00	-
YoY %	46.00%	-28.57%	27.27%	-25.42%	0.00%	0.00%	-	-
Horiz. %	98.98%	67.80%	94.92%	74.58%	100.00%	-	-	-
NAPS	2.10	1.272	1.0796	0.9136	0.8725	0.8326	0.7347	19.11%
YoY %	65.09%	17.82%	18.17%	4.71%	4.79%	13.33%	-	-
Horiz. %	285.83%	173.13%	146.94%	124.35%	118.76%	113.33%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	6.15	4.59	3.05	7.11	7.50	8.31	7.53	-
P/RPS	2.73	1.78	1.27	1.06	1.11	1.46	1.58	9.53%
YoY %	53.37%	40.16%	19.81%	-4.50%	-23.97%	-7.59%	-	-
Horiz. %	172.78%	112.66%	80.38%	67.09%	70.25%	92.41%	100.00%	-
P/EPS	42.42	28.95	18.98	14.93	14.73	14.20	14.32	19.82%
YoY %	46.53%	52.53%	27.13%	1.36%	3.73%	-0.84%	-	-
Horiz. %	296.23%	202.16%	132.54%	104.26%	102.86%	99.16%	100.00%	-
EY	2.36	3.45	5.27	6.70	6.79	7.04	6.98	-16.52%
YoY %	-31.59%	-34.54%	-21.34%	-1.33%	-3.55%	0.86%	-	-
Horiz. %	33.81%	49.43%	75.50%	95.99%	97.28%	100.86%	100.00%	-
DY	0.48	0.54	1.15	1.55	1.97	0.00	0.00	-
YoY %	-11.11%	-53.04%	-25.81%	-21.32%	0.00%	0.00%	-	-
Horiz. %	24.37%	27.41%	58.38%	78.68%	100.00%	-	-	-
P/NAPS	2.93	2.89	2.26	1.56	1.72	1.99	2.05	6.12%
YoY %	1.38%	27.88%	44.87%	-9.30%	-13.57%	-2.93%	-	-
Horiz. %	142.93%	140.98%	110.24%	76.10%	83.90%	97.07%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	30/08/24	16/08/23	24/08/22	25/08/21	19/08/20	29/08/19	15/08/18	-
Price	5.35	4.83	4.23	16.12	7.09	7.98	7.65	-
P/RPS	2.38	1.87	1.76	2.41	1.05	1.40	1.61	6.72%
YoY %	27.27%	6.25%	-26.97%	129.52%	-25.00%	-13.04%	-	-
Horiz. %	147.83%	116.15%	109.32%	149.69%	65.22%	86.96%	100.00%	-
P/EPS	36.90	30.47	26.32	33.84	13.92	13.63	14.55	16.76%
YoY %	21.10%	15.77%	-22.22%	143.10%	2.13%	-6.32%	-	-
Horiz. %	253.61%	209.42%	180.89%	232.58%	95.67%	93.68%	100.00%	-
EY	2.71	3.28	3.80	2.96	7.18	7.34	6.87	-14.34%
YoY %	-17.38%	-13.68%	28.38%	-58.77%	-2.18%	6.84%	-	-
Horiz. %	39.45%	47.74%	55.31%	43.09%	104.51%	106.84%	100.00%	-
DY	0.55	0.52	0.83	0.68	2.08	0.00	0.00	-
YoY %	5.77%	-37.35%	22.06%	-67.31%	0.00%	0.00%	-	-
Horiz. %	26.44%	25.00%	39.90%	32.69%	100.00%	-	-	-
P/NAPS	2.55	3.04	3.13	3.53	1.62	1.91	2.08	3.45%
YoY %	-16.12%	-2.88%	-11.33%	117.90%	-15.18%	-8.17%	-	-
Horiz. %	122.60%	146.15%	150.48%	169.71%	77.88%	91.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos