[SAM] QoQ 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- 52.6%
YoY- 102.87%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 406,524 353,967 358,928 351,113 234,829 202,775 276,425 29.29%
PBT 36,373 29,809 29,651 33,460 21,368 15,972 29,308 15.47%
Tax -9,431 -6,281 -7,889 -8,259 -4,854 -3,994 -4,721 58.55%
NP 26,942 23,528 21,762 25,201 16,514 11,978 24,587 6.28%
-
NP to SH 26,942 23,528 21,762 25,201 16,514 11,978 24,587 6.28%
-
Tax Rate 25.93% 21.07% 26.61% 24.68% 22.72% 25.01% 16.11% -
Total Cost 379,582 330,439 337,166 325,912 218,315 190,797 251,838 31.42%
-
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 % - - 87.07% - - - 60.64% -
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 6.63% 6.65% 6.06% 7.18% 7.03% 5.91% 8.89% -
ROE 3.46% 3.22% 3.14% 3.72% 2.58% 1.94% 3.93% -
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 75.08 65.38 66.30 259.41 173.50 149.83 204.51 -48.69%
EPS 4.98 4.35 4.02 18.62 12.20 8.85 18.19 -57.80%
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 60.05 52.29 53.02 51.86 34.69 29.95 40.83 29.29%
EPS 3.98 3.48 3.21 3.72 2.44 1.77 3.63 6.32%
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 6.55 4.67 7.16 8.63 11.64 4.75 3.30 57.87%
P/EPS 98.88 70.18 118.17 120.31 165.56 80.34 37.05 92.28%
EY 1.01 1.42 0.85 0.83 0.60 1.24 2.70 -48.05%
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 7.39 6.47 6.76 9.07 11.76 10.76 3.20 74.62%
P/EPS 111.54 97.34 111.45 126.43 167.20 182.14 36.01 112.34%
EY 0.90 1.03 0.90 0.79 0.60 0.55 2.78 -52.81%
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