[SAMAIDEN] QoQ Annualized Quarter Result on 31-Mar-2023 [#3]

Stock
[SAMAIDEN] SAMAIDEN GROUP BERHAD
Announcement Date
24-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -8.14%
YoY- -18.47%
Quarter Report
Latest QR
Upcoming QR
SAMAIDEN's Result
SAMAIDEN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 189,970 184,620 170,797 167,406 161,998 163,064 150,723 16.63%
PBT 16,300 15,784 13,394 12,638 13,518 13,132 16,400 -0.40%
Tax -4,046 -3,936 -3,343 -3,386 -3,448 -3,364 -4,471 -6.42%
NP 12,254 11,848 10,051 9,252 10,070 9,768 11,929 1.80%
-
NP to SH 12,264 11,848 10,079 9,257 10,078 9,772 11,931 1.84%
-
Tax Rate 24.82% 24.94% 24.96% 26.79% 25.51% 25.62% 27.26% -
Total Cost 177,716 172,772 160,746 158,154 151,928 153,296 138,794 17.86%
-
Net Worth 115,184 108,481 97,295 92,940 91,053 88,589 83,282 24.06%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - 1,927 - - - - -
Div Payout % - - 19.12% - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 115,184 108,481 97,295 92,940 91,053 88,589 83,282 24.06%
NOSH 412,212 407,449 387,389 385,005 385,005 385,005 385,005 4.64%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 6.45% 6.42% 5.88% 5.53% 6.22% 5.99% 7.91% -
ROE 10.65% 10.92% 10.36% 9.96% 11.07% 11.03% 14.33% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 47.93 47.26 44.31 43.48 42.08 42.35 40.50 11.84%
EPS 3.10 3.04 2.61 2.40 2.62 2.52 3.21 -2.29%
DPS 0.00 0.00 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.2906 0.2777 0.2524 0.2414 0.2365 0.2301 0.2238 18.96%
Adjusted Per Share Value based on latest NOSH - 385,005
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 45.53 44.25 40.93 40.12 38.83 39.08 36.12 16.64%
EPS 2.94 2.84 2.42 2.22 2.42 2.34 2.86 1.85%
DPS 0.00 0.00 0.46 0.00 0.00 0.00 0.00 -
NAPS 0.2761 0.26 0.2332 0.2227 0.2182 0.2123 0.1996 24.07%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.15 1.23 0.985 1.01 0.805 0.755 0.58 -
P/RPS 2.40 2.60 2.22 2.32 1.91 1.78 1.43 41.09%
P/EPS 37.17 40.55 37.67 42.01 30.75 29.75 18.09 61.41%
EY 2.69 2.47 2.65 2.38 3.25 3.36 5.53 -38.06%
DY 0.00 0.00 0.51 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 4.43 3.90 4.18 3.40 3.28 2.59 32.61%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 21/02/24 28/11/23 30/08/23 24/05/23 21/02/23 16/11/22 30/08/22 -
Price 1.28 1.12 1.25 0.925 0.84 0.725 0.71 -
P/RPS 2.67 2.37 2.82 2.13 2.00 1.71 1.75 32.42%
P/EPS 41.37 36.93 47.81 38.47 32.09 28.56 22.14 51.53%
EY 2.42 2.71 2.09 2.60 3.12 3.50 4.52 -33.98%
DY 0.00 0.00 0.40 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 4.03 4.95 3.83 3.55 3.15 3.17 24.35%

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