[SAM] YoY Cumulative Quarter Result on 30-Jun-2022 [#1]

Stock

[SAM] SAM ENGINEERING & EQUIPMENT

Announcement Date

24-Aug-2022

Admission Sponsor

Sponsor

Financial Year

31-Mar-2023

Quarter

30-Jun-2022 [#1]

Profit Trend

QoQ- -68.82%

YoY- 96.43%

Quarter Report

SAMEE Interim Report Q1 FY 2023.pdf

Latest QR

Upcoming QR

SAM's Result

SAM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Cumulative Result
Revenue	333,413	307,890	353,967	202,775	170,980	195,165	178,767	10.93%
YoY %	8.29%	-13.02%	74.56%	18.60%	-12.39%	9.17%	-	-
Horiz. %	186.51%	172.23%	198.00%	113.43%	95.64%	109.17%	100.00%	-
PBT	16,281	25,074	29,809	15,972	11,739	22,592	22,171	-5.01%
YoY %	-35.07%	-15.88%	86.63%	36.06%	-48.04%	1.90%	-	-
Horiz. %	73.43%	113.09%	134.45%	72.04%	52.95%	101.90%	100.00%	-
Tax	-6,178	-4,540	-6,281	-3,994	-4,533	-4,385	-4,580	5.10%
YoY %	-36.08%	27.72%	-57.26%	11.89%	-3.38%	4.26%	-	-
Horiz. %	134.89%	99.13%	137.14%	87.21%	98.97%	95.74%	100.00%	-
NP	10,103	20,534	23,528	11,978	7,206	18,207	17,591	-8.82%
YoY %	-50.80%	-12.73%	96.43%	66.22%	-60.42%	3.50%	-	-
Horiz. %	57.43%	116.73%	133.75%	68.09%	40.96%	103.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,103	20,534	23,528	11,978	7,206	18,207	17,591	-8.82%
YoY %	-50.80%	-12.73%	96.43%	66.22%	-60.42%	3.50%	-	-
Horiz. %	57.43%	116.73%	133.75%	68.09%	40.96%	103.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	37.95%	18.11%	21.07%	25.01%	38.61%	19.41%	20.66%	-
YoY %	109.55%	-14.05%	-15.75%	-35.22%	98.92%	-6.05%	-	-
Horiz. %	183.69%	87.66%	101.98%	121.06%	186.88%	93.95%	100.00%	-
Total Cost	323,310	287,356	330,439	190,797	163,774	176,958	161,176	12.28%
YoY %	12.51%	-13.04%	73.19%	16.50%	-7.45%	9.79%	-	-
Horiz. %	200.59%	178.29%	205.02%	118.38%	101.61%	109.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,421,672	861,127	730,889	618,494	590,679	563,646	497,414	19.10%
YoY %	65.09%	17.82%	18.17%	4.71%	4.80%	13.32%	-	-
Horiz. %	285.81%	173.12%	146.94%	124.34%	118.75%	113.32%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Equity
Net Worth	1,421,672	861,127	730,889	618,494	590,679	563,646	497,414	19.10%
YoY %	65.09%	17.82%	18.17%	4.71%	4.80%	13.32%	-	-
Horiz. %	285.81%	173.12%	146.94%	124.34%	118.75%	113.32%	100.00%	-
NOSH	676,986	541,589	541,399	135,349	135,166	135,166	135,166	30.77%
YoY %	25.00%	0.04%	300.00%	0.14%	0.00%	0.00%	-	-
Horiz. %	500.86%	400.68%	400.54%	100.14%	100.00%	100.00%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Ratio Analysis
NP Margin	3.03%	6.67%	6.65%	5.91%	4.21%	9.33%	9.84%	-
YoY %	-54.57%	0.30%	12.52%	40.38%	-54.88%	-5.18%	-	-
Horiz. %	30.79%	67.78%	67.58%	60.06%	42.78%	94.82%	100.00%	-
ROE	0.71%	2.38%	3.22%	1.94%	1.22%	3.23%	3.54%	-
YoY %	-70.17%	-26.09%	65.98%	59.02%	-62.23%	-8.76%	-	-
Horiz. %	20.06%	67.23%	90.96%	54.80%	34.46%	91.24%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Per Share
RPS	49.25	56.85	65.38	149.83	126.50	144.39	132.26	-15.16%
YoY %	-13.37%	-13.05%	-56.36%	18.44%	-12.39%	9.17%	-	-
Horiz. %	37.24%	42.98%	49.43%	113.28%	95.64%	109.17%	100.00%	-
EPS	1.49	3.79	4.35	8.85	5.33	13.47	13.01	-30.29%
YoY %	-60.69%	-12.87%	-50.85%	66.04%	-60.43%	3.54%	-	-
Horiz. %	11.45%	29.13%	33.44%	68.02%	40.97%	103.54%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.10	1.59	1.35	4.57	4.37	4.17	3.68	-8.91%
YoY %	32.08%	17.78%	-70.46%	4.58%	4.80%	13.32%	-	-
Horiz. %	57.07%	43.21%	36.68%	124.18%	118.75%	113.32%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 541,399
RPS	49.25	45.48	52.29	29.95	25.26	28.83	26.41	10.93%
YoY %	8.29%	-13.02%	74.59%	18.57%	-12.38%	9.16%	-	-
Horiz. %	186.48%	172.21%	197.99%	113.40%	95.65%	109.16%	100.00%	-
EPS	1.49	3.03	3.48	1.77	1.06	2.69	2.60	-8.85%
YoY %	-50.83%	-12.93%	96.61%	66.98%	-60.59%	3.46%	-	-
Horiz. %	57.31%	116.54%	133.85%	68.08%	40.77%	103.46%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	2.10	1.272	1.0796	0.9136	0.8725	0.8326	0.7347	19.11%
YoY %	65.09%	17.82%	18.17%	4.71%	4.79%	13.33%	-	-
Horiz. %	285.83%	173.13%	146.94%	124.35%	118.76%	113.33%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/24	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	-
Price	6.15	4.59	3.05	7.11	7.50	8.31	7.53	-
P/RPS	12.49	8.07	4.67	4.75	5.93	5.76	5.69	13.98%
YoY %	54.77%	72.81%	-1.68%	-19.90%	2.95%	1.23%	-	-
Horiz. %	219.51%	141.83%	82.07%	83.48%	104.22%	101.23%	100.00%	-
P/EPS	412.10	121.06	70.18	80.34	140.68	61.69	57.86	38.66%
YoY %	240.41%	72.50%	-12.65%	-42.89%	128.04%	6.62%	-	-
Horiz. %	712.24%	209.23%	121.29%	138.85%	243.14%	106.62%	100.00%	-
EY	0.24	0.83	1.42	1.24	0.71	1.62	1.73	-28.02%
YoY %	-71.08%	-41.55%	14.52%	74.65%	-56.17%	-6.36%	-	-
Horiz. %	13.87%	47.98%	82.08%	71.68%	41.04%	93.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.93	2.89	2.26	1.56	1.72	1.99	2.05	6.12%
YoY %	1.38%	27.88%	44.87%	-9.30%	-13.57%	-2.93%	-	-
Horiz. %	142.93%	140.98%	110.24%	76.10%	83.90%	97.07%	100.00%	-

	30/06/24	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	30/08/24	16/08/23	24/08/22	25/08/21	19/08/20	29/08/19	15/08/18	-
Price	5.35	4.83	4.23	16.12	7.09	7.98	7.65	-
P/RPS	10.86	8.50	6.47	10.76	5.60	5.53	5.78	11.07%
YoY %	27.76%	31.38%	-39.87%	92.14%	1.27%	-4.33%	-	-
Horiz. %	187.89%	147.06%	111.94%	186.16%	96.89%	95.67%	100.00%	-
P/EPS	358.50	127.39	97.34	182.14	132.99	59.24	58.78	35.13%
YoY %	181.42%	30.87%	-46.56%	36.96%	124.49%	0.78%	-	-
Horiz. %	609.90%	216.72%	165.60%	309.87%	226.25%	100.78%	100.00%	-
EY	0.28	0.78	1.03	0.55	0.75	1.69	1.70	-25.94%
YoY %	-64.10%	-24.27%	87.27%	-26.67%	-55.62%	-0.59%	-	-
Horiz. %	16.47%	45.88%	60.59%	32.35%	44.12%	99.41%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	2.55	3.04	3.13	3.53	1.62	1.91	2.08	3.45%
YoY %	-16.12%	-2.88%	-11.33%	117.90%	-15.18%	-8.17%	-	-
Horiz. %	122.60%	146.15%	150.48%	169.71%	77.88%	91.83%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos