[SAM] QoQ Quarter Result on 31-Mar-2022 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
31-Mar-2022 [#4]
Profit Trend
QoQ- -13.65%
YoY- -11.49%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 347,212 406,524 353,967 358,928 351,113 234,829 202,775 42.98%
PBT 23,062 36,373 29,809 29,651 33,460 21,368 15,972 27.66%
Tax -3,876 -9,431 -6,281 -7,889 -8,259 -4,854 -3,994 -1.97%
NP 19,186 26,942 23,528 21,762 25,201 16,514 11,978 36.78%
-
NP to SH 19,186 26,942 23,528 21,762 25,201 16,514 11,978 36.78%
-
Tax Rate 16.81% 25.93% 21.07% 26.61% 24.68% 22.72% 25.01% -
Total Cost 328,026 379,582 330,439 337,166 325,912 218,315 190,797 43.37%
-
Net Worth 779,888 779,689 730,889 692,991 678,103 640,205 618,494 16.66%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - - - 18,948 - - - -
Div Payout % - - - 87.07% - - - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 779,888 779,689 730,889 692,991 678,103 640,205 618,494 16.66%
NOSH 541,589 541,589 541,399 541,399 135,349 135,349 135,349 151.40%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 5.53% 6.63% 6.65% 6.06% 7.18% 7.03% 5.91% -
ROE 2.46% 3.46% 3.22% 3.14% 3.72% 2.58% 1.94% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 64.11 75.08 65.38 66.30 259.41 173.50 149.83 -43.12%
EPS 3.54 4.98 4.35 4.02 18.62 12.20 8.85 -45.62%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.44 1.44 1.35 1.28 5.01 4.73 4.57 -53.59%
Adjusted Per Share Value based on latest NOSH - 541,399
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 51.29 60.05 52.29 53.02 51.86 34.69 29.95 42.99%
EPS 2.83 3.98 3.48 3.21 3.72 2.44 1.77 36.61%
DPS 0.00 0.00 0.00 2.80 0.00 0.00 0.00 -
NAPS 1.152 1.1517 1.0796 1.0236 1.0016 0.9457 0.9136 16.66%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 4.93 4.92 3.05 4.75 22.40 20.20 7.11 -
P/RPS 7.69 6.55 4.67 7.16 8.63 11.64 4.75 37.75%
P/EPS 139.17 98.88 70.18 118.17 120.31 165.56 80.34 44.09%
EY 0.72 1.01 1.42 0.85 0.83 0.60 1.24 -30.33%
DY 0.00 0.00 0.00 0.74 0.00 0.00 0.00 -
P/NAPS 3.42 3.42 2.26 3.71 4.47 4.27 1.56 68.51%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 29/11/22 24/08/22 24/05/22 16/02/22 24/11/21 25/08/21 -
Price 4.90 5.55 4.23 4.48 23.54 20.40 16.12 -
P/RPS 7.64 7.39 6.47 6.76 9.07 11.76 10.76 -20.36%
P/EPS 138.32 111.54 97.34 111.45 126.43 167.20 182.14 -16.72%
EY 0.72 0.90 1.03 0.90 0.79 0.60 0.55 19.60%
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 3.40 3.85 3.13 3.50 4.70 4.31 3.53 -2.46%

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