[SAM] QoQ Cumulative Quarter Result on 30-Jun-2021 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- -79.94%
YoY- 66.22%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,147,645 788,717 437,604 202,775 873,681 597,256 391,878 104.82%
PBT 100,451 70,800 37,340 15,972 81,848 52,540 33,895 106.45%
Tax -24,996 -17,107 -8,848 -3,994 -22,149 -17,428 -11,205 70.81%
NP 75,455 53,693 28,492 11,978 59,699 35,112 22,690 122.95%
-
NP to SH 75,455 53,693 28,492 11,978 59,699 35,112 22,690 122.95%
-
Tax Rate 24.88% 24.16% 23.70% 25.01% 27.06% 33.17% 33.06% -
Total Cost 1,072,190 735,024 409,112 190,797 813,982 562,144 369,188 103.68%
-
Net Worth 692,991 678,103 640,205 618,494 625,823 590,679 589,327 11.41%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 18,948 - - - 14,908 - - -
Div Payout % 25.11% - - - 24.97% - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 692,991 678,103 640,205 618,494 625,823 590,679 589,327 11.41%
NOSH 541,399 135,349 135,349 135,349 135,166 135,166 135,166 152.42%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 6.57% 6.81% 6.51% 5.91% 6.83% 5.88% 5.79% -
ROE 10.89% 7.92% 4.45% 1.94% 9.54% 5.94% 3.85% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 211.98 582.72 323.31 149.83 646.37 441.87 289.92 -18.85%
EPS 13.94 39.67 21.05 8.85 44.17 25.98 16.79 -11.67%
DPS 3.50 0.00 0.00 0.00 11.03 0.00 0.00 -
NAPS 1.28 5.01 4.73 4.57 4.63 4.37 4.36 -55.86%
Adjusted Per Share Value based on latest NOSH - 135,349
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 169.52 116.50 64.64 29.95 129.05 88.22 57.89 104.81%
EPS 11.15 7.93 4.21 1.77 8.82 5.19 3.35 123.08%
DPS 2.80 0.00 0.00 0.00 2.20 0.00 0.00 -
NAPS 1.0236 1.0016 0.9457 0.9136 0.9244 0.8725 0.8705 11.41%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 4.75 22.40 20.20 7.11 6.74 7.37 6.85 -
P/RPS 2.24 3.84 6.25 4.75 1.04 1.67 2.36 -3.42%
P/EPS 34.08 56.47 95.96 80.34 15.26 28.37 40.81 -11.33%
EY 2.93 1.77 1.04 1.24 6.55 3.52 2.45 12.68%
DY 0.74 0.00 0.00 0.00 1.64 0.00 0.00 -
P/NAPS 3.71 4.47 4.27 1.56 1.46 1.69 1.57 77.50%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 24/05/22 16/02/22 24/11/21 25/08/21 25/05/21 23/02/21 18/11/20 -
Price 4.48 23.54 20.40 16.12 6.55 7.43 7.22 -
P/RPS 2.11 4.04 6.31 10.76 1.01 1.68 2.49 -10.46%
P/EPS 32.14 59.34 96.91 182.14 14.83 28.60 43.01 -17.66%
EY 3.11 1.69 1.03 0.55 6.74 3.50 2.33 21.24%
DY 0.78 0.00 0.00 0.00 1.68 0.00 0.00 -
P/NAPS 3.50 4.70 4.31 3.53 1.41 1.70 1.66 64.50%

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