[SAMAIDEN] YoY Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[SAMAIDEN] SAMAIDEN GROUP BERHAD
Announcement Date
16-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -18.1%
YoY- 18.02%
Quarter Report
Latest QR
Upcoming QR
SAMAIDEN's Result
SAMAIDEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Revenue 197,548 184,620 163,064 94,900 44,904 0 -
PBT 17,456 15,784 13,132 10,952 5,248 0 -
Tax -4,140 -3,936 -3,364 -2,676 -1,172 0 -
NP 13,316 11,848 9,768 8,276 4,076 0 -
-
NP to SH 13,352 11,848 9,772 8,280 4,080 0 -
-
Tax Rate 23.72% 24.94% 25.62% 24.43% 22.33% - -
Total Cost 184,232 172,772 153,296 86,624 40,828 0 -
-
Net Worth 134,271 108,481 88,589 50,820 15,703 0 -
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Div 25,034 - - - - - -
Div Payout % 187.50% - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Net Worth 134,271 108,481 88,589 50,820 15,703 0 -
NOSH 417,249 407,449 385,005 210,004 148,845 0 -
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
NP Margin 6.74% 6.42% 5.99% 8.72% 9.08% 0.00% -
ROE 9.94% 10.92% 11.03% 16.29% 25.98% 0.00% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 47.35 47.26 42.35 45.19 30.17 0.00 -
EPS 3.20 3.04 2.52 3.92 2.76 0.00 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3218 0.2777 0.2301 0.242 0.1055 0.00 -
Adjusted Per Share Value based on latest NOSH - 385,005
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
RPS 47.35 44.25 39.08 22.74 10.76 0.00 -
EPS 3.20 2.84 2.34 1.98 0.98 0.00 -
DPS 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3218 0.26 0.2123 0.1218 0.0376 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 - - -
Price 1.02 1.23 0.755 1.08 0.00 0.00 -
P/RPS 2.15 2.60 1.78 2.39 0.00 0.00 -
P/EPS 31.87 40.55 29.75 27.39 0.00 0.00 -
EY 3.14 2.47 3.36 3.65 0.00 0.00 -
DY 5.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.17 4.43 3.28 4.46 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 CAGR
Date 29/11/24 28/11/23 16/11/22 29/11/21 26/11/20 - -
Price 1.19 1.12 0.725 1.01 1.39 0.00 -
P/RPS 2.51 2.37 1.71 2.24 4.61 0.00 -
P/EPS 37.19 36.93 28.56 25.62 50.71 0.00 -
EY 2.69 2.71 3.50 3.90 1.97 0.00 -
DY 5.04 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.70 4.03 3.15 4.17 13.18 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