[SAM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
16-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Dec-2021 [#3]
Profit Trend
QoQ- 88.45%
YoY- 52.92%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 760,491 353,967 1,147,645 788,717 437,604 202,775 873,681 -8.82%
PBT 66,182 29,809 100,451 70,800 37,340 15,972 81,848 -13.19%
Tax -15,712 -6,281 -24,996 -17,107 -8,848 -3,994 -22,149 -20.44%
NP 50,470 23,528 75,455 53,693 28,492 11,978 59,699 -10.58%
-
NP to SH 50,470 23,528 75,455 53,693 28,492 11,978 59,699 -10.58%
-
Tax Rate 23.74% 21.07% 24.88% 24.16% 23.70% 25.01% 27.06% -
Total Cost 710,021 330,439 1,072,190 735,024 409,112 190,797 813,982 -8.69%
-
Net Worth 779,689 730,889 692,991 678,103 640,205 618,494 625,823 15.76%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - 18,948 - - - 14,908 -
Div Payout % - - 25.11% - - - 24.97% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 779,689 730,889 692,991 678,103 640,205 618,494 625,823 15.76%
NOSH 541,589 541,399 541,399 135,349 135,349 135,349 135,166 152.05%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 6.64% 6.65% 6.57% 6.81% 6.51% 5.91% 6.83% -
ROE 6.47% 3.22% 10.89% 7.92% 4.45% 1.94% 9.54% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 140.45 65.38 211.98 582.72 323.31 149.83 646.37 -63.82%
EPS 9.32 4.35 13.94 39.67 21.05 8.85 44.17 -64.52%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 11.03 -
NAPS 1.44 1.35 1.28 5.01 4.73 4.57 4.63 -54.06%
Adjusted Per Share Value based on latest NOSH - 135,349
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 112.33 52.29 169.52 116.50 64.64 29.95 129.05 -8.82%
EPS 7.46 3.48 11.15 7.93 4.21 1.77 8.82 -10.55%
DPS 0.00 0.00 2.80 0.00 0.00 0.00 2.20 -
NAPS 1.1517 1.0796 1.0236 1.0016 0.9457 0.9136 0.9244 15.76%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 4.92 3.05 4.75 22.40 20.20 7.11 6.74 -
P/RPS 3.50 4.67 2.24 3.84 6.25 4.75 1.04 124.40%
P/EPS 52.78 70.18 34.08 56.47 95.96 80.34 15.26 128.53%
EY 1.89 1.42 2.93 1.77 1.04 1.24 6.55 -56.30%
DY 0.00 0.00 0.74 0.00 0.00 0.00 1.64 -
P/NAPS 3.42 2.26 3.71 4.47 4.27 1.56 1.46 76.28%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 24/08/22 24/05/22 16/02/22 24/11/21 25/08/21 25/05/21 -
Price 5.55 4.23 4.48 23.54 20.40 16.12 6.55 -
P/RPS 3.95 6.47 2.11 4.04 6.31 10.76 1.01 148.02%
P/EPS 59.54 97.34 32.14 59.34 96.91 182.14 14.83 152.39%
EY 1.68 1.03 3.11 1.69 1.03 0.55 6.74 -60.36%
DY 0.00 0.00 0.78 0.00 0.00 0.00 1.68 -
P/NAPS 3.85 3.13 3.50 4.70 4.31 3.53 1.41 95.23%

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