[SAMAIDEN] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[SAMAIDEN] SAMAIDEN GROUP BERHAD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 34.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SAMAIDEN's Result
SAMAIDEN's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Revenue 215,237 179,233 122,207 28,287 96.56%
PBT 17,670 14,258 13,963 5,714 45.64%
Tax -4,326 -3,904 -3,694 -1,545 40.90%
NP 13,344 10,354 10,269 4,169 47.32%
-
NP to SH 13,375 10,358 10,271 4,172 47.39%
-
Tax Rate 24.48% 27.38% 26.46% 27.04% -
Total Cost 201,893 168,879 111,938 24,118 102.91%
-
Net Worth 122,161 92,940 76,601 41,703 43.03%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Div 1,927 - - - -
Div Payout % 14.41% - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Net Worth 122,161 92,940 76,601 41,703 43.03%
NOSH 414,798 385,005 231,004 210,000 25.44%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
NP Margin 6.20% 5.78% 8.40% 14.74% -
ROE 10.95% 11.14% 13.41% 10.00% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
RPS 53.44 46.55 57.15 15.18 52.06%
EPS 3.32 2.69 4.80 2.24 14.00%
DPS 0.48 0.00 0.00 0.00 -
NAPS 0.3033 0.2414 0.3582 0.2238 10.65%
Adjusted Per Share Value based on latest NOSH - 210,000
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
RPS 51.42 42.81 29.19 6.76 96.54%
EPS 3.19 2.47 2.45 1.00 47.15%
DPS 0.46 0.00 0.00 0.00 -
NAPS 0.2918 0.222 0.183 0.0996 43.04%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 -
Price 1.35 1.01 1.05 1.56 -
P/RPS 2.53 2.17 1.84 10.28 -37.30%
P/EPS 40.65 37.54 21.86 69.68 -16.42%
EY 2.46 2.66 4.57 1.44 19.52%
DY 0.35 0.00 0.00 0.00 -
P/NAPS 4.45 4.18 2.93 6.97 -13.88%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 CAGR
Date 23/05/24 24/05/23 26/05/22 - -
Price 1.39 0.925 1.05 0.00 -
P/RPS 2.60 1.99 1.84 0.00 -
P/EPS 41.86 34.38 21.86 0.00 -
EY 2.39 2.91 4.57 0.00 -
DY 0.34 0.00 0.00 0.00 -
P/NAPS 4.58 3.83 2.93 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