[SAM] QoQ Annualized Quarter 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- 24.73%
YoY- 96.43%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,445,358 1,476,937 1,520,982 1,415,868 1,147,645 1,051,622 875,208 39.75%
PBT 114,971 118,992 132,364 119,236 100,451 94,400 74,680 33.36%
Tax -26,122 -26,117 -31,424 -25,124 -24,996 -22,809 -17,696 29.67%
NP 88,849 92,874 100,940 94,112 75,455 71,590 56,984 34.49%
-
NP to SH 88,849 92,874 100,940 94,112 75,455 71,590 56,984 34.49%
-
Tax Rate 22.72% 21.95% 23.74% 21.07% 24.88% 24.16% 23.70% -
Total Cost 1,356,509 1,384,062 1,420,042 1,321,756 1,072,190 980,032 818,224 40.12%
-
Net Worth 812,384 779,888 779,689 730,889 692,991 678,103 640,205 17.22%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 13,539 - - - 18,948 - - -
Div Payout % 15.24% - - - 25.11% - - -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 812,384 779,888 779,689 730,889 692,991 678,103 640,205 17.22%
NOSH 541,589 541,589 541,589 541,399 541,399 135,349 135,349 152.25%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 6.15% 6.29% 6.64% 6.65% 6.57% 6.81% 6.51% -
ROE 10.94% 11.91% 12.95% 12.88% 10.89% 10.56% 8.90% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 266.87 272.70 280.91 261.52 211.98 776.97 646.63 -44.59%
EPS 16.41 17.15 18.64 17.40 13.94 52.89 42.10 -46.67%
DPS 2.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.50 1.44 1.44 1.35 1.28 5.01 4.73 -53.52%
Adjusted Per Share Value based on latest NOSH - 541,399
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 213.50 218.16 224.67 209.14 169.52 155.34 129.28 39.75%
EPS 13.12 13.72 14.91 13.90 11.15 10.57 8.42 34.44%
DPS 2.00 0.00 0.00 0.00 2.80 0.00 0.00 -
NAPS 1.20 1.152 1.1517 1.0796 1.0236 1.0016 0.9457 17.22%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 4.52 4.93 4.92 3.05 4.75 22.40 20.20 -
P/RPS 1.69 1.81 1.75 1.17 2.24 2.88 3.12 -33.57%
P/EPS 27.55 28.75 26.39 17.55 34.08 42.35 47.98 -30.93%
EY 3.63 3.48 3.79 5.70 2.93 2.36 2.08 45.00%
DY 0.55 0.00 0.00 0.00 0.74 0.00 0.00 -
P/NAPS 3.01 3.42 3.42 2.26 3.71 4.47 4.27 -20.81%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 24/05/23 22/02/23 29/11/22 24/08/22 24/05/22 16/02/22 24/11/21 -
Price 3.99 4.90 5.55 4.23 4.48 23.54 20.40 -
P/RPS 1.50 1.80 1.98 1.62 2.11 3.03 3.15 -39.04%
P/EPS 24.32 28.57 29.77 24.33 32.14 44.50 48.45 -36.86%
EY 4.11 3.50 3.36 4.11 3.11 2.25 2.06 58.54%
DY 0.63 0.00 0.00 0.00 0.78 0.00 0.00 -
P/NAPS 2.66 3.40 3.85 3.13 3.50 4.70 4.31 -27.53%

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