[SAMAIDEN] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[SAMAIDEN] SAMAIDEN GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 8.99%
YoY- 8.51%
Quarter Report
Latest QR
Upcoming QR
SAMAIDEN's Result
SAMAIDEN's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Revenue 48,830 40,233 29,517 8,030 0 -
PBT 4,204 3,476 3,153 2,800 0 -
Tax -1,039 -883 -898 -721 0 -
NP 3,165 2,593 2,255 2,079 0 -
-
NP to SH 3,170 2,596 2,256 2,079 0 -
-
Tax Rate 24.71% 25.40% 28.48% 25.75% - -
Total Cost 45,665 37,640 27,262 5,951 0 -
-
Net Worth 115,184 91,053 56,201 38,221 0 -
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Net Worth 115,184 91,053 56,201 38,221 0 -
NOSH 412,212 385,005 214,204 210,000 0 -
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
NP Margin 6.48% 6.44% 7.64% 25.89% 0.00% -
ROE 2.75% 2.85% 4.01% 5.44% 0.00% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 12.32 10.45 14.03 4.59 0.00 -
EPS 0.80 0.67 1.07 1.19 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2906 0.2365 0.2671 0.2187 0.00 -
Adjusted Per Share Value based on latest NOSH - 214,204
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
RPS 11.66 9.61 7.05 1.92 0.00 -
EPS 0.76 0.62 0.54 0.50 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2751 0.2175 0.1343 0.0913 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 - -
Price 1.15 0.805 1.12 1.59 0.00 -
P/RPS 9.33 7.70 7.98 34.61 0.00 -
P/EPS 143.79 119.39 104.46 133.66 0.00 -
EY 0.70 0.84 0.96 0.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.96 3.40 4.19 7.27 0.00 -
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 CAGR
Date 21/02/24 21/02/23 25/02/22 24/02/21 - -
Price 1.28 0.84 1.22 1.71 0.00 -
P/RPS 10.39 8.04 8.70 37.22 0.00 -
P/EPS 160.05 124.58 113.79 143.75 0.00 -
EY 0.62 0.80 0.88 0.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 3.55 4.57 7.82 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