[SAMAIDEN] YoY Annual (Unaudited) Result on 30-Jun-2021 [#4]

Stock
[SAMAIDEN] SAMAIDEN GROUP BERHAD
Announcement Date
27-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMAIDEN's Result
SAMAIDEN's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Revenue 227,230 170,797 150,723 53,449 0 -
PBT 21,859 13,394 16,400 8,056 0 -
Tax -5,820 -3,343 -4,471 -2,132 0 -
NP 16,039 10,051 11,929 5,924 0 -
-
NP to SH 16,046 10,079 11,931 5,927 0 -
-
Tax Rate 26.63% 24.96% 27.26% 26.46% - -
Total Cost 211,191 160,746 138,794 47,525 0 -
-
Net Worth 131,802 97,295 83,282 44,657 0 -
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Div 2,871 1,927 - - - -
Div Payout % 17.90% 19.12% - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Net Worth 131,802 97,295 83,282 44,657 0 -
NOSH 418,525 387,389 385,005 210,000 0 -
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
NP Margin 7.06% 5.88% 7.91% 11.08% 0.00% -
ROE 12.17% 10.36% 14.33% 13.27% 0.00% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
RPS 55.39 44.31 40.50 27.78 0.00 -
EPS 3.91 2.61 3.21 3.08 0.00 -
DPS 0.70 0.50 0.00 0.00 0.00 -
NAPS 0.3213 0.2524 0.2238 0.2321 0.00 -
Adjusted Per Share Value based on latest NOSH - 210,000
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
RPS 54.28 40.80 36.00 12.77 0.00 -
EPS 3.83 2.41 2.85 1.42 0.00 -
DPS 0.69 0.46 0.00 0.00 0.00 -
NAPS 0.3148 0.2324 0.1989 0.1067 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 - -
Price 1.29 0.985 0.58 1.25 0.00 -
P/RPS 2.33 2.22 1.43 4.50 0.00 -
P/EPS 32.98 37.67 18.09 40.58 0.00 -
EY 3.03 2.65 5.53 2.46 0.00 -
DY 0.54 0.51 0.00 0.00 0.00 -
P/NAPS 4.01 3.90 2.59 5.39 0.00 -
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 CAGR
Date 29/08/24 30/08/23 30/08/22 27/09/21 - -
Price 1.09 1.25 0.71 1.11 0.00 -
P/RPS 1.97 2.82 1.75 4.00 0.00 -
P/EPS 27.87 47.81 22.14 36.03 0.00 -
EY 3.59 2.09 4.52 2.78 0.00 -
DY 0.64 0.40 0.00 0.00 0.00 -
P/NAPS 3.39 4.95 3.17 4.78 0.00 -

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