[SAM] QoQ Cumulative Quarter Result on 31-Mar-2021 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- 70.02%
YoY- -25.21%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 788,717 437,604 202,775 873,681 597,256 391,878 170,980 176.33%
PBT 70,800 37,340 15,972 81,848 52,540 33,895 11,739 230.25%
Tax -17,107 -8,848 -3,994 -22,149 -17,428 -11,205 -4,533 141.81%
NP 53,693 28,492 11,978 59,699 35,112 22,690 7,206 280.09%
-
NP to SH 53,693 28,492 11,978 59,699 35,112 22,690 7,206 280.09%
-
Tax Rate 24.16% 23.70% 25.01% 27.06% 33.17% 33.06% 38.61% -
Total Cost 735,024 409,112 190,797 813,982 562,144 369,188 163,774 171.34%
-
Net Worth 678,103 640,205 618,494 625,823 590,679 589,327 590,679 9.61%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - 14,908 - - - -
Div Payout % - - - 24.97% - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 678,103 640,205 618,494 625,823 590,679 589,327 590,679 9.61%
NOSH 135,349 135,349 135,349 135,166 135,166 135,166 135,166 0.08%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.81% 6.51% 5.91% 6.83% 5.88% 5.79% 4.21% -
ROE 7.92% 4.45% 1.94% 9.54% 5.94% 3.85% 1.22% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 582.72 323.31 149.83 646.37 441.87 289.92 126.50 176.08%
EPS 39.67 21.05 8.85 44.17 25.98 16.79 5.33 279.81%
DPS 0.00 0.00 0.00 11.03 0.00 0.00 0.00 -
NAPS 5.01 4.73 4.57 4.63 4.37 4.36 4.37 9.51%
Adjusted Per Share Value based on latest NOSH - 135,166
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 116.50 64.64 29.95 129.05 88.22 57.89 25.26 176.30%
EPS 7.93 4.21 1.77 8.82 5.19 3.35 1.06 281.11%
DPS 0.00 0.00 0.00 2.20 0.00 0.00 0.00 -
NAPS 1.0016 0.9457 0.9136 0.9244 0.8725 0.8705 0.8725 9.60%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 22.40 20.20 7.11 6.74 7.37 6.85 7.50 -
P/RPS 3.84 6.25 4.75 1.04 1.67 2.36 5.93 -25.09%
P/EPS 56.47 95.96 80.34 15.26 28.37 40.81 140.68 -45.49%
EY 1.77 1.04 1.24 6.55 3.52 2.45 0.71 83.54%
DY 0.00 0.00 0.00 1.64 0.00 0.00 0.00 -
P/NAPS 4.47 4.27 1.56 1.46 1.69 1.57 1.72 88.69%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 16/02/22 24/11/21 25/08/21 25/05/21 23/02/21 18/11/20 19/08/20 -
Price 23.54 20.40 16.12 6.55 7.43 7.22 7.09 -
P/RPS 4.04 6.31 10.76 1.01 1.68 2.49 5.60 -19.51%
P/EPS 59.34 96.91 182.14 14.83 28.60 43.01 132.99 -41.52%
EY 1.69 1.03 0.55 6.74 3.50 2.33 0.75 71.62%
DY 0.00 0.00 0.00 1.68 0.00 0.00 0.00 -
P/NAPS 4.70 4.31 3.53 1.41 1.70 1.66 1.62 103.02%

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