[SAM] YoY Annualized Quarter Result on 30-Sep-2021 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 18.93%
YoY- 25.57%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,473,012 1,520,982 875,208 783,756 811,256 735,870 557,924 17.55%
PBT 138,734 132,364 74,680 67,790 94,998 90,184 64,938 13.48%
Tax -32,410 -31,424 -17,696 -22,410 -17,476 -18,340 -15,678 12.86%
NP 106,324 100,940 56,984 45,380 77,522 71,844 49,260 13.67%
-
NP to SH 106,324 100,940 56,984 45,380 77,522 71,844 49,260 13.67%
-
Tax Rate 23.36% 23.74% 23.70% 33.06% 18.40% 20.34% 24.14% -
Total Cost 1,366,688 1,420,042 818,224 738,376 733,734 664,026 508,664 17.89%
-
Net Worth 888,206 779,689 640,205 589,327 546,074 502,821 416,969 13.42%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - 63,150 43,807 -
Div Payout % - - - - - 87.90% 88.93% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 888,206 779,689 640,205 589,327 546,074 502,821 416,969 13.42%
NOSH 541,589 541,589 135,349 135,166 135,166 135,166 125,922 27.51%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 7.22% 6.64% 6.51% 5.79% 9.56% 9.76% 8.83% -
ROE 11.97% 12.95% 8.90% 7.70% 14.20% 14.29% 11.81% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 271.98 280.91 646.63 579.84 600.19 544.42 438.88 -7.66%
EPS 19.64 18.64 42.10 33.58 57.36 53.16 38.94 -10.77%
DPS 0.00 0.00 0.00 0.00 0.00 46.72 34.46 -
NAPS 1.64 1.44 4.73 4.36 4.04 3.72 3.28 -10.90%
Adjusted Per Share Value based on latest NOSH - 135,349
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 217.58 224.67 129.28 115.77 119.83 108.70 82.41 17.55%
EPS 15.71 14.91 8.42 6.70 11.45 10.61 7.28 13.67%
DPS 0.00 0.00 0.00 0.00 0.00 9.33 6.47 -
NAPS 1.312 1.1517 0.9457 0.8705 0.8066 0.7427 0.6159 13.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.48 4.92 20.20 6.85 8.03 7.53 6.79 -
P/RPS 1.65 1.75 3.12 1.18 1.34 1.38 1.55 1.04%
P/EPS 22.82 26.39 47.98 20.40 14.00 14.17 17.52 4.50%
EY 4.38 3.79 2.08 4.90 7.14 7.06 5.71 -4.32%
DY 0.00 0.00 0.00 0.00 0.00 6.20 5.08 -
P/NAPS 2.73 3.42 4.27 1.57 1.99 2.02 2.07 4.71%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 29/11/22 24/11/21 18/11/20 27/11/19 29/11/18 23/11/17 -
Price 4.30 5.55 20.40 7.22 8.08 8.05 7.55 -
P/RPS 1.58 1.98 3.15 1.25 1.35 1.48 1.72 -1.40%
P/EPS 21.90 29.77 48.45 21.51 14.09 15.15 19.48 1.96%
EY 4.57 3.36 2.06 4.65 7.10 6.60 5.13 -1.90%
DY 0.00 0.00 0.00 0.00 0.00 5.80 4.56 -
P/NAPS 2.62 3.85 4.31 1.66 2.00 2.16 2.30 2.19%

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