[SAMAIDEN] YoY TTM Result on 31-Dec-2020 [#2]

Stock
[SAMAIDEN] SAMAIDEN GROUP BERHAD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 203.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMAIDEN's Result
SAMAIDEN's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Revenue 184,783 178,480 87,435 19,256 112.50%
PBT 14,785 17,268 9,835 4,112 53.19%
Tax -3,642 -4,628 -2,685 -1,014 53.14%
NP 11,143 12,640 7,150 3,098 53.21%
-
NP to SH 11,172 12,644 7,154 3,099 53.33%
-
Tax Rate 24.63% 26.80% 27.30% 24.66% -
Total Cost 173,640 165,840 80,285 16,158 120.67%
-
Net Worth 115,184 91,053 56,201 38,221 44.44%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Div 1,927 - - - -
Div Payout % 17.25% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Net Worth 115,184 91,053 56,201 38,221 44.44%
NOSH 412,212 385,005 214,204 210,000 25.20%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
NP Margin 6.03% 7.08% 8.18% 16.09% -
ROE 9.70% 13.89% 12.73% 8.11% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
RPS 46.62 46.36 41.55 11.02 61.73%
EPS 2.82 3.28 3.40 1.77 16.79%
DPS 0.49 0.00 0.00 0.00 -
NAPS 0.2906 0.2365 0.2671 0.2187 9.93%
Adjusted Per Share Value based on latest NOSH - 210,000
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
RPS 44.29 42.78 20.96 4.61 112.58%
EPS 2.68 3.03 1.71 0.74 53.56%
DPS 0.46 0.00 0.00 0.00 -
NAPS 0.2761 0.2182 0.1347 0.0916 44.45%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 -
Price 1.15 0.805 1.12 1.59 -
P/RPS 2.47 1.74 2.70 14.43 -44.47%
P/EPS 40.80 24.51 32.94 89.67 -23.08%
EY 2.45 4.08 3.04 1.12 29.81%
DY 0.42 0.00 0.00 0.00 -
P/NAPS 3.96 3.40 4.19 7.27 -18.33%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 CAGR
Date 21/02/24 21/02/23 25/02/22 - -
Price 1.28 0.84 1.22 0.00 -
P/RPS 2.75 1.81 2.94 0.00 -
P/EPS 45.41 25.58 35.88 0.00 -
EY 2.20 3.91 2.79 0.00 -
DY 0.38 0.00 0.00 0.00 -
P/NAPS 4.40 3.55 4.57 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