[SAM] QoQ TTM 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- 11.99%
YoY- 48.75%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,399,281 1,445,358 1,466,631 1,470,532 1,298,837 1,147,645 1,065,142 20.00%
PBT 110,236 114,971 118,895 129,293 114,288 100,451 100,108 6.65%
Tax -24,381 -26,122 -27,477 -31,860 -27,283 -24,996 -21,828 7.67%
NP 85,855 88,849 91,418 97,433 87,005 75,455 78,280 6.36%
-
NP to SH 85,855 88,849 91,418 97,433 87,005 75,455 78,280 6.36%
-
Tax Rate 22.12% 22.72% 23.11% 24.64% 23.87% 24.88% 21.80% -
Total Cost 1,313,426 1,356,509 1,375,213 1,373,099 1,211,832 1,072,190 986,862 21.05%
-
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 13,539 18,948 18,948 18,948 18,948 14,908 -6.23%
Div Payout % 15.77% 15.24% 20.73% 19.45% 21.78% 25.11% 19.05% -
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 6.14% 6.15% 6.23% 6.63% 6.70% 6.57% 7.35% -
ROE 9.97% 10.94% 11.72% 12.50% 11.90% 10.89% 11.54% -
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 258.37 266.87 270.80 271.59 239.90 211.98 786.95 -52.50%
EPS 15.85 16.41 16.88 17.99 16.07 13.94 57.84 -57.91%
DPS 2.50 2.50 3.50 3.50 3.50 3.50 11.03 -62.92%
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 206.69 213.50 216.64 217.22 191.86 169.52 157.34 20.00%
EPS 12.68 13.12 13.50 14.39 12.85 11.15 11.56 6.37%
DPS 2.00 2.00 2.80 2.80 2.80 2.80 2.20 -6.17%
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 1.78 1.69 1.82 1.81 1.27 2.24 2.85 -26.99%
P/EPS 28.95 27.55 29.21 27.34 18.98 34.08 38.73 -17.68%
EY 3.45 3.63 3.42 3.66 5.27 2.93 2.58 21.44%
DY 0.54 0.55 0.71 0.71 1.15 0.74 0.49 6.71%
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 1.87 1.50 1.81 2.04 1.76 2.11 2.99 -26.92%
P/EPS 30.47 24.32 29.03 30.84 26.32 32.14 40.70 -17.59%
EY 3.28 4.11 3.44 3.24 3.80 3.11 2.46 21.20%
DY 0.52 0.63 0.71 0.63 0.83 0.78 0.47 6.99%
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