[SAMAIDEN] QoQ Cumulative Quarter Result on 30-Jun-2023 [#4]

Stock
[SAMAIDEN] SAMAIDEN GROUP BERHAD
Announcement Date
30-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- 45.17%
YoY- -15.52%
Quarter Report
Latest QR
Upcoming QR
SAMAIDEN's Result
SAMAIDEN's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 169,995 94,985 46,155 170,797 125,555 80,999 40,766 158.84%
PBT 13,755 8,150 3,946 13,394 9,479 6,759 3,283 159.66%
Tax -3,523 -2,023 -984 -3,343 -2,540 -1,724 -841 159.63%
NP 10,232 6,127 2,962 10,051 6,939 5,035 2,442 159.67%
-
NP to SH 10,239 6,132 2,962 10,079 6,943 5,039 2,443 159.72%
-
Tax Rate 25.61% 24.82% 24.94% 24.96% 26.80% 25.51% 25.62% -
Total Cost 159,763 88,858 43,193 160,746 118,616 75,964 38,324 158.79%
-
Net Worth 122,161 115,184 108,481 97,295 92,940 91,053 88,589 23.86%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - 1,927 - - - -
Div Payout % - - - 19.12% - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 122,161 115,184 108,481 97,295 92,940 91,053 88,589 23.86%
NOSH 414,798 412,212 407,449 387,389 385,005 385,005 385,005 5.08%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 6.02% 6.45% 6.42% 5.88% 5.53% 6.22% 5.99% -
ROE 8.38% 5.32% 2.73% 10.36% 7.47% 5.53% 2.76% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 42.21 23.96 11.82 44.31 32.61 21.04 10.59 151.17%
EPS 2.54 1.55 0.76 2.61 1.80 1.31 0.63 153.10%
DPS 0.00 0.00 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.3033 0.2906 0.2777 0.2524 0.2414 0.2365 0.2301 20.19%
Adjusted Per Share Value based on latest NOSH - 387,389
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 40.61 22.69 11.03 40.80 29.99 19.35 9.74 158.82%
EPS 2.45 1.46 0.71 2.41 1.66 1.20 0.58 161.08%
DPS 0.00 0.00 0.00 0.46 0.00 0.00 0.00 -
NAPS 0.2918 0.2751 0.2591 0.2324 0.222 0.2175 0.2116 23.86%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 1.35 1.15 1.23 0.985 1.01 0.805 0.755 -
P/RPS 3.20 4.80 10.41 2.22 3.10 3.83 7.13 -41.35%
P/EPS 53.11 74.33 162.22 37.67 56.01 61.51 118.98 -41.56%
EY 1.88 1.35 0.62 2.65 1.79 1.63 0.84 71.01%
DY 0.00 0.00 0.00 0.51 0.00 0.00 0.00 -
P/NAPS 4.45 3.96 4.43 3.90 4.18 3.40 3.28 22.53%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 23/05/24 21/02/24 28/11/23 30/08/23 24/05/23 21/02/23 16/11/22 -
Price 1.39 1.28 1.12 1.25 0.925 0.84 0.725 -
P/RPS 3.29 5.34 9.48 2.82 2.84 3.99 6.85 -38.64%
P/EPS 54.68 82.74 147.71 47.81 51.29 64.18 114.26 -38.79%
EY 1.83 1.21 0.68 2.09 1.95 1.56 0.88 62.84%
DY 0.00 0.00 0.00 0.40 0.00 0.00 0.00 -
P/NAPS 4.58 4.40 4.03 4.95 3.83 3.55 3.15 28.31%

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