[SAM] QoQ Cumulative Quarter Result on 30-Sep-2021 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 137.87%
YoY- 25.57%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 353,967 1,147,645 788,717 437,604 202,775 873,681 597,256 -29.51%
PBT 29,809 100,451 70,800 37,340 15,972 81,848 52,540 -31.53%
Tax -6,281 -24,996 -17,107 -8,848 -3,994 -22,149 -17,428 -49.45%
NP 23,528 75,455 53,693 28,492 11,978 59,699 35,112 -23.48%
-
NP to SH 23,528 75,455 53,693 28,492 11,978 59,699 35,112 -23.48%
-
Tax Rate 21.07% 24.88% 24.16% 23.70% 25.01% 27.06% 33.17% -
Total Cost 330,439 1,072,190 735,024 409,112 190,797 813,982 562,144 -29.89%
-
Net Worth 730,889 692,991 678,103 640,205 618,494 625,823 590,679 15.30%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 18,948 - - - 14,908 - -
Div Payout % - 25.11% - - - 24.97% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 730,889 692,991 678,103 640,205 618,494 625,823 590,679 15.30%
NOSH 541,399 541,399 135,349 135,349 135,349 135,166 135,166 152.85%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 6.65% 6.57% 6.81% 6.51% 5.91% 6.83% 5.88% -
ROE 3.22% 10.89% 7.92% 4.45% 1.94% 9.54% 5.94% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 65.38 211.98 582.72 323.31 149.83 646.37 441.87 -72.12%
EPS 4.35 13.94 39.67 21.05 8.85 44.17 25.98 -69.72%
DPS 0.00 3.50 0.00 0.00 0.00 11.03 0.00 -
NAPS 1.35 1.28 5.01 4.73 4.57 4.63 4.37 -54.39%
Adjusted Per Share Value based on latest NOSH - 135,349
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 52.29 169.52 116.50 64.64 29.95 129.05 88.22 -29.50%
EPS 3.48 11.15 7.93 4.21 1.77 8.82 5.19 -23.44%
DPS 0.00 2.80 0.00 0.00 0.00 2.20 0.00 -
NAPS 1.0796 1.0236 1.0016 0.9457 0.9136 0.9244 0.8725 15.30%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.05 4.75 22.40 20.20 7.11 6.74 7.37 -
P/RPS 4.67 2.24 3.84 6.25 4.75 1.04 1.67 98.86%
P/EPS 70.18 34.08 56.47 95.96 80.34 15.26 28.37 83.21%
EY 1.42 2.93 1.77 1.04 1.24 6.55 3.52 -45.49%
DY 0.00 0.74 0.00 0.00 0.00 1.64 0.00 -
P/NAPS 2.26 3.71 4.47 4.27 1.56 1.46 1.69 21.44%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 24/08/22 24/05/22 16/02/22 24/11/21 25/08/21 25/05/21 23/02/21 -
Price 4.23 4.48 23.54 20.40 16.12 6.55 7.43 -
P/RPS 6.47 2.11 4.04 6.31 10.76 1.01 1.68 146.30%
P/EPS 97.34 32.14 59.34 96.91 182.14 14.83 28.60 126.77%
EY 1.03 3.11 1.69 1.03 0.55 6.74 3.50 -55.85%
DY 0.00 0.78 0.00 0.00 0.00 1.68 0.00 -
P/NAPS 3.13 3.50 4.70 4.31 3.53 1.41 1.70 50.38%

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