[SAM] QoQ Cumulative Quarter Result on 30-Sep-2022 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2023
Quarter
30-Sep-2022 [#2]
Profit Trend
QoQ- 114.51%
YoY- 77.14%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 307,890 1,445,358 1,107,703 760,491 353,967 1,147,645 788,717 -46.67%
PBT 25,074 114,971 89,244 66,182 29,809 100,451 70,800 -50.03%
Tax -4,540 -26,122 -19,588 -15,712 -6,281 -24,996 -17,107 -58.80%
NP 20,534 88,849 69,656 50,470 23,528 75,455 53,693 -47.40%
-
NP to SH 20,534 88,849 69,656 50,470 23,528 75,455 53,693 -47.40%
-
Tax Rate 18.11% 22.72% 21.95% 23.74% 21.07% 24.88% 24.16% -
Total Cost 287,356 1,356,509 1,038,047 710,021 330,439 1,072,190 735,024 -46.62%
-
Net Worth 861,127 812,384 779,888 779,689 730,889 692,991 678,103 17.31%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 13,539 - - - 18,948 - -
Div Payout % - 15.24% - - - 25.11% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 861,127 812,384 779,888 779,689 730,889 692,991 678,103 17.31%
NOSH 541,589 541,589 541,589 541,589 541,399 541,399 135,349 152.68%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 6.67% 6.15% 6.29% 6.64% 6.65% 6.57% 6.81% -
ROE 2.38% 10.94% 8.93% 6.47% 3.22% 10.89% 7.92% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 56.85 266.87 204.53 140.45 65.38 211.98 582.72 -78.89%
EPS 3.79 16.41 12.86 9.32 4.35 13.94 39.67 -79.19%
DPS 0.00 2.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 1.59 1.50 1.44 1.44 1.35 1.28 5.01 -53.57%
Adjusted Per Share Value based on latest NOSH - 541,589
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 45.48 213.50 163.62 112.33 52.29 169.52 116.50 -46.67%
EPS 3.03 13.12 10.29 7.46 3.48 11.15 7.93 -47.43%
DPS 0.00 2.00 0.00 0.00 0.00 2.80 0.00 -
NAPS 1.272 1.20 1.152 1.1517 1.0796 1.0236 1.0016 17.32%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 4.59 4.52 4.93 4.92 3.05 4.75 22.40 -
P/RPS 8.07 1.69 2.41 3.50 4.67 2.24 3.84 64.29%
P/EPS 121.06 27.55 38.33 52.78 70.18 34.08 56.47 66.49%
EY 0.83 3.63 2.61 1.89 1.42 2.93 1.77 -39.72%
DY 0.00 0.55 0.00 0.00 0.00 0.74 0.00 -
P/NAPS 2.89 3.01 3.42 3.42 2.26 3.71 4.47 -25.28%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 16/08/23 24/05/23 22/02/23 29/11/22 24/08/22 24/05/22 16/02/22 -
Price 4.83 3.99 4.90 5.55 4.23 4.48 23.54 -
P/RPS 8.50 1.50 2.40 3.95 6.47 2.11 4.04 64.41%
P/EPS 127.39 24.32 38.10 59.54 97.34 32.14 59.34 66.64%
EY 0.78 4.11 2.62 1.68 1.03 3.11 1.69 -40.36%
DY 0.00 0.63 0.00 0.00 0.00 0.78 0.00 -
P/NAPS 3.04 2.66 3.40 3.85 3.13 3.50 4.70 -25.26%

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