Highlights

[SAM] YoY Quarter Result on 2018-09-30 [#2]

Stock [SAM]: SAM ENGINEERING & EQUIPMENT (M) BHD
Announcement Date 29-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 30-Sep-2018  [#2]
Profit Trend QoQ -     4.21%    YoY -     22.55%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 189,168 145,605 121,542 168,589 112,328 111,188 52,177 23.93%
  YoY % 29.92% 19.80% -27.91% 50.09% 1.03% 113.10% -
  Horiz. % 362.55% 279.06% 232.94% 323.11% 215.28% 213.10% 100.00%
PBT 22,921 19,314 7,943 20,098 7,358 12,220 1,494 57.60%
  YoY % 18.68% 143.16% -60.48% 173.14% -39.79% 717.94% -
  Horiz. % 1,534.20% 1,292.77% 531.66% 1,345.25% 492.50% 817.94% 100.00%
Tax -4,590 -4,356 -2,301 -2,305 -1,229 -1,958 -611 39.92%
  YoY % -5.37% -89.31% 0.17% -87.55% 37.23% -220.46% -
  Horiz. % 751.23% 712.93% 376.60% 377.25% 201.15% 320.46% 100.00%
NP 18,331 14,958 5,642 17,793 6,129 10,262 883 65.74%
  YoY % 22.55% 165.12% -68.29% 190.31% -40.27% 1,062.17% -
  Horiz. % 2,075.99% 1,694.00% 638.96% 2,015.06% 694.11% 1,162.17% 100.00%
NP to SH 18,331 14,958 5,642 17,793 6,129 10,262 883 65.74%
  YoY % 22.55% 165.12% -68.29% 190.31% -40.27% 1,062.17% -
  Horiz. % 2,075.99% 1,694.00% 638.96% 2,015.06% 694.11% 1,162.17% 100.00%
Tax Rate 20.03 % 22.55 % 28.97 % 11.47 % 16.70 % 16.02 % 40.90 % -11.21%
  YoY % -11.18% -22.16% 152.57% -31.32% 4.24% -60.83% -
  Horiz. % 48.97% 55.13% 70.83% 28.04% 40.83% 39.17% 100.00%
Total Cost 170,837 130,647 115,900 150,796 106,199 100,926 51,294 22.19%
  YoY % 30.76% 12.72% -23.14% 41.99% 5.22% 96.76% -
  Horiz. % 333.05% 254.70% 225.95% 293.98% 207.04% 196.76% 100.00%
Net Worth 502,821 416,969 409,296 412,728 315,987 317,043 298,100 9.10%
  YoY % 20.59% 1.87% -0.83% 30.62% -0.33% 6.35% -
  Horiz. % 168.67% 139.88% 137.30% 138.45% 106.00% 106.35% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - 5,269 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 596.80 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 502,821 416,969 409,296 412,728 315,987 317,043 298,100 9.10%
  YoY % 20.59% 1.87% -0.83% 30.62% -0.33% 6.35% -
  Horiz. % 168.67% 139.88% 137.30% 138.45% 106.00% 106.35% 100.00%
NOSH 135,166 127,125 125,937 86,164 82,936 72,883 70,640 11.42%
  YoY % 6.33% 0.94% 46.16% 3.89% 13.79% 3.18% -
  Horiz. % 191.35% 179.96% 178.28% 121.98% 117.41% 103.18% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.69 % 10.27 % 4.64 % 10.55 % 5.46 % 9.23 % 1.69 % 33.77%
  YoY % -5.65% 121.34% -56.02% 93.22% -40.85% 446.15% -
  Horiz. % 573.37% 607.69% 274.56% 624.26% 323.08% 546.15% 100.00%
ROE 3.65 % 3.59 % 1.38 % 4.31 % 1.94 % 3.24 % 0.30 % 51.63%
  YoY % 1.67% 160.14% -67.98% 122.16% -40.12% 980.00% -
  Horiz. % 1,216.67% 1,196.67% 460.00% 1,436.67% 646.67% 1,080.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 139.95 114.54 96.51 195.66 135.44 152.56 73.86 11.23%
  YoY % 22.18% 18.68% -50.67% 44.46% -11.22% 106.55% -
  Horiz. % 189.48% 155.08% 130.67% 264.91% 183.37% 206.55% 100.00%
EPS 13.56 11.77 4.48 20.65 7.39 14.08 1.25 48.76%
  YoY % 15.21% 162.72% -78.31% 179.43% -47.51% 1,026.40% -
  Horiz. % 1,084.80% 941.60% 358.40% 1,652.00% 591.20% 1,126.40% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 7.46 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.7200 3.2800 3.2500 4.7900 3.8100 4.3500 4.2200 -2.08%
  YoY % 13.41% 0.92% -32.15% 25.72% -12.41% 3.08% -
  Horiz. % 88.15% 77.73% 77.01% 113.51% 90.28% 103.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 135,124
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 139.95 107.72 89.92 124.73 83.10 82.26 38.60 23.93%
  YoY % 29.92% 19.80% -27.91% 50.10% 1.02% 113.11% -
  Horiz. % 362.56% 279.07% 232.95% 323.13% 215.28% 213.11% 100.00%
EPS 13.56 11.07 4.17 13.16 4.53 7.59 0.65 65.88%
  YoY % 22.49% 165.47% -68.31% 190.51% -40.32% 1,067.69% -
  Horiz. % 2,086.15% 1,703.08% 641.54% 2,024.62% 696.92% 1,167.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.90 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 3.7200 3.0849 3.0281 3.0535 2.3378 2.3456 2.2054 9.10%
  YoY % 20.59% 1.88% -0.83% 30.61% -0.33% 6.36% -
  Horiz. % 168.68% 139.88% 137.30% 138.46% 106.00% 106.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 7.5300 6.7900 6.9300 5.6800 3.3000 2.4700 2.5900 -
P/RPS 5.38 5.93 7.18 2.90 2.44 1.62 3.51 7.37%
  YoY % -9.27% -17.41% 147.59% 18.85% 50.62% -53.85% -
  Horiz. % 153.28% 168.95% 204.56% 82.62% 69.52% 46.15% 100.00%
P/EPS 55.52 57.71 154.69 27.51 44.65 17.54 207.20 -19.70%
  YoY % -3.79% -62.69% 462.30% -38.39% 154.56% -91.53% -
  Horiz. % 26.80% 27.85% 74.66% 13.28% 21.55% 8.47% 100.00%
EY 1.80 1.73 0.65 3.64 2.24 5.70 0.48 24.63%
  YoY % 4.05% 166.15% -82.14% 62.50% -60.70% 1,087.50% -
  Horiz. % 375.00% 360.42% 135.42% 758.33% 466.67% 1,187.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.88 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.02 2.07 2.13 1.19 0.87 0.57 0.61 22.08%
  YoY % -2.42% -2.82% 78.99% 36.78% 52.63% -6.56% -
  Horiz. % 331.15% 339.34% 349.18% 195.08% 142.62% 93.44% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 23/11/17 30/11/16 25/11/15 05/11/14 18/10/13 30/10/12 -
Price 8.0500 7.5500 6.1800 7.6900 2.9600 2.4000 2.6300 -
P/RPS 5.75 6.59 6.40 3.93 2.19 1.57 3.56 8.31%
  YoY % -12.75% 2.97% 62.85% 79.45% 39.49% -55.90% -
  Horiz. % 161.52% 185.11% 179.78% 110.39% 61.52% 44.10% 100.00%
P/EPS 59.36 64.17 137.95 37.24 40.05 17.05 210.40 -19.01%
  YoY % -7.50% -53.48% 270.43% -7.02% 134.90% -91.90% -
  Horiz. % 28.21% 30.50% 65.57% 17.70% 19.04% 8.10% 100.00%
EY 1.68 1.56 0.72 2.69 2.50 5.87 0.48 23.21%
  YoY % 7.69% 116.67% -73.23% 7.60% -57.41% 1,122.92% -
  Horiz. % 350.00% 325.00% 150.00% 560.42% 520.83% 1,222.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.84 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 2.16 2.30 1.90 1.61 0.78 0.55 0.62 23.11%
  YoY % -6.09% 21.05% 18.01% 106.41% 41.82% -11.29% -
  Horiz. % 348.39% 370.97% 306.45% 259.68% 125.81% 88.71% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

1888 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.7850.00 
 KOTRA 1.700.00 
 UCREST 0.270.00 
 PINEAPP 0.300.00 
 PUC 0.0950.00 
 WILLOW 0.450.00 
 IRIS 0.140.00 
 BTECH 0.320.00 
 3A 0.960.00 
 M3TECH 0.050.00 
Partners & Brokers