[SAM] YoY TTM Result on 30-Sep-2021 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Sep-2021 [#2]
Profit Trend
QoQ- 1.6%
YoY- 2.74%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,421,373 1,470,532 919,407 924,917 792,659 687,137 567,635 16.52%
PBT 118,156 129,293 85,293 86,047 97,204 85,810 69,075 9.35%
Tax -26,615 -31,860 -19,792 -22,295 -15,852 -11,374 -16,322 8.48%
NP 91,541 97,433 65,501 63,752 81,352 74,436 52,753 9.61%
-
NP to SH 91,541 97,433 65,501 63,752 81,352 74,436 52,753 9.61%
-
Tax Rate 22.53% 24.64% 23.20% 25.91% 16.31% 13.25% 23.63% -
Total Cost 1,329,832 1,373,099 853,906 861,165 711,307 612,701 514,882 17.12%
-
Net Worth 888,206 779,689 640,205 589,327 546,074 502,821 416,969 13.42%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 13,539 18,948 14,908 19,950 - - - -
Div Payout % 14.79% 19.45% 22.76% 31.29% - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 888,206 779,689 640,205 589,327 546,074 502,821 416,969 13.42%
NOSH 541,589 541,589 135,349 135,166 135,166 135,166 125,922 27.51%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 6.44% 6.63% 7.12% 6.89% 10.26% 10.83% 9.29% -
ROE 10.31% 12.50% 10.23% 10.82% 14.90% 14.80% 12.65% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 262.44 271.59 679.28 684.28 586.43 508.36 446.52 -8.47%
EPS 16.90 17.99 48.39 47.17 60.19 55.07 41.50 -13.90%
DPS 2.50 3.50 11.03 14.76 0.00 0.00 0.00 -
NAPS 1.64 1.44 4.73 4.36 4.04 3.72 3.28 -10.90%
Adjusted Per Share Value based on latest NOSH - 135,349
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 209.96 217.22 135.81 136.62 117.09 101.50 83.85 16.52%
EPS 13.52 14.39 9.68 9.42 12.02 11.00 7.79 9.61%
DPS 2.00 2.80 2.20 2.95 0.00 0.00 0.00 -
NAPS 1.312 1.1517 0.9457 0.8705 0.8066 0.7427 0.6159 13.42%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.48 4.92 20.20 6.85 8.03 7.53 6.79 -
P/RPS 1.71 1.81 2.97 1.00 1.37 1.48 1.52 1.98%
P/EPS 26.51 27.34 41.74 14.52 13.34 13.67 16.36 8.37%
EY 3.77 3.66 2.40 6.89 7.50 7.31 6.11 -7.72%
DY 0.56 0.71 0.55 2.15 0.00 0.00 0.00 -
P/NAPS 2.73 3.42 4.27 1.57 1.99 2.02 2.07 4.71%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 29/11/22 24/11/21 18/11/20 27/11/19 29/11/18 23/11/17 -
Price 4.38 5.55 20.40 7.22 8.08 8.05 7.55 -
P/RPS 1.67 2.04 3.00 1.06 1.38 1.58 1.69 -0.19%
P/EPS 25.91 30.84 42.15 15.31 13.42 14.62 18.19 6.07%
EY 3.86 3.24 2.37 6.53 7.45 6.84 5.50 -5.72%
DY 0.57 0.63 0.54 2.04 0.00 0.00 0.00 -
P/NAPS 2.67 3.85 4.31 1.66 2.00 2.16 2.30 2.51%

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