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

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%
View:
Show?
Cumulative Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 333,413 307,890 353,967 202,775 170,980 195,165 178,767 10.93%
PBT 16,281 25,074 29,809 15,972 11,739 22,592 22,171 -5.01%
Tax -6,178 -4,540 -6,281 -3,994 -4,533 -4,385 -4,580 5.10%
NP 10,103 20,534 23,528 11,978 7,206 18,207 17,591 -8.82%
-
NP to SH 10,103 20,534 23,528 11,978 7,206 18,207 17,591 -8.82%
-
Tax Rate 37.95% 18.11% 21.07% 25.01% 38.61% 19.41% 20.66% -
Total Cost 323,310 287,356 330,439 190,797 163,774 176,958 161,176 12.28%
-
Net Worth 1,421,672 861,127 730,889 618,494 590,679 563,646 497,414 19.10%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 1,421,672 861,127 730,889 618,494 590,679 563,646 497,414 19.10%
NOSH 676,986 541,589 541,399 135,349 135,166 135,166 135,166 30.77%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 3.03% 6.67% 6.65% 5.91% 4.21% 9.33% 9.84% -
ROE 0.71% 2.38% 3.22% 1.94% 1.22% 3.23% 3.54% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 49.25 56.85 65.38 149.83 126.50 144.39 132.26 -15.16%
EPS 1.49 3.79 4.35 8.85 5.33 13.47 13.01 -30.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.59 1.35 4.57 4.37 4.17 3.68 -8.91%
Adjusted Per Share Value based on latest NOSH - 541,399
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 49.25 45.48 52.29 29.95 25.26 28.83 26.41 10.93%
EPS 1.49 3.03 3.48 1.77 1.06 2.69 2.60 -8.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.272 1.0796 0.9136 0.8725 0.8326 0.7347 19.11%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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%
P/EPS 412.10 121.06 70.18 80.34 140.68 61.69 57.86 38.66%
EY 0.24 0.83 1.42 1.24 0.71 1.62 1.73 -28.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.93 2.89 2.26 1.56 1.72 1.99 2.05 6.12%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
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%
P/EPS 358.50 127.39 97.34 182.14 132.99 59.24 58.78 35.13%
EY 0.28 0.78 1.03 0.55 0.75 1.69 1.70 -25.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.55 3.04 3.13 3.53 1.62 1.91 2.08 3.45%

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