[SAM] QoQ Annualized Quarter Result on 30-Jun-2017 [#1]

Stock

[SAM] SAM ENGINEERING & EQUIPMENT

Announcement Date

17-Aug-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

30-Jun-2017 [#1]

Profit Trend

QoQ- -11.28%

YoY- -1.73%

Quarter Report

Q1FY18 Bursa Announcement.pdf

Latest QR

Upcoming QR

SAM's Result

SAM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	598,164	563,270	557,924	533,428	537,397	508,285	497,448	13.09%
YoY %	6.19%	0.96%	4.59%	-0.74%	5.73%	2.18%	-	-
Horiz. %	120.25%	113.23%	112.16%	107.23%	108.03%	102.18%	100.00%	-
PBT	73,187	68,054	64,938	52,620	55,354	45,289	37,496	56.24%
YoY %	7.54%	4.80%	23.41%	-4.94%	22.22%	20.78%	-	-
Horiz. %	195.19%	181.50%	173.19%	140.33%	147.63%	120.78%	100.00%	-
Tax	-10,043	-11,762	-15,678	-13,932	-11,747	-11,705	-6,528	33.30%
YoY %	14.61%	24.98%	-12.53%	-18.60%	-0.36%	-79.30%	-	-
Horiz. %	153.84%	180.18%	240.17%	213.42%	179.95%	179.30%	100.00%	-
NP	63,144	56,292	49,260	38,688	43,607	33,584	30,968	60.86%
YoY %	12.17%	14.28%	27.33%	-11.28%	29.84%	8.45%	-	-
Horiz. %	203.90%	181.77%	159.07%	124.93%	140.81%	108.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	63,144	56,292	49,260	38,688	43,607	33,584	30,968	60.86%
YoY %	12.17%	14.28%	27.33%	-11.28%	29.84%	8.45%	-	-
Horiz. %	203.90%	181.77%	159.07%	124.93%	140.81%	108.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.72%	17.28%	24.14%	26.48%	21.22%	25.85%	17.41%	-
YoY %	-20.60%	-28.42%	-8.84%	24.79%	-17.91%	48.48%	-	-
Horiz. %	78.81%	99.25%	138.66%	152.10%	121.88%	148.48%	100.00%	-
Total Cost	535,020	506,978	508,664	494,740	493,790	474,701	466,480	9.57%
YoY %	5.53%	-0.33%	2.81%	0.19%	4.02%	1.76%	-	-
Horiz. %	114.69%	108.68%	109.04%	106.06%	105.85%	101.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	460,919	452,809	416,969	452,115	433,309	408,773	371,113	15.55%
YoY %	1.79%	8.60%	-7.77%	4.34%	6.00%	10.15%	-	-
Horiz. %	124.20%	122.01%	112.36%	121.83%	116.76%	110.15%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	23,289	31,052	43,807	86,796	48,384	63,497	92,059	-60.03%
YoY %	-25.00%	-29.12%	-49.53%	79.39%	-23.80%	-31.03%	-	-
Horiz. %	25.30%	33.73%	47.59%	94.28%	52.56%	68.97%	100.00%	-
Div Payout %	36.88%	55.16%	88.93%	224.35%	110.96%	189.07%	297.27%	-
YoY %	-33.14%	-37.97%	-60.36%	102.19%	-41.31%	-36.40%	-	-
Horiz. %	12.41%	18.56%	29.92%	75.47%	37.33%	63.60%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	460,919	452,809	416,969	452,115	433,309	408,773	371,113	15.55%
YoY %	1.79%	8.60%	-7.77%	4.34%	6.00%	10.15%	-	-
Horiz. %	124.20%	122.01%	112.36%	121.83%	116.76%	110.15%	100.00%	-
NOSH	135,166	135,166	125,922	125,937	120,030	118,142	114,188	11.91%
YoY %	0.00%	7.34%	-0.01%	4.92%	1.60%	3.46%	-	-
Horiz. %	118.37%	118.37%	110.28%	110.29%	105.12%	103.46%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	10.56%	9.99%	8.83%	7.25%	8.11%	6.61%	6.23%	-
YoY %	5.71%	13.14%	21.79%	-10.60%	22.69%	6.10%	-	-
Horiz. %	169.50%	160.35%	141.73%	116.37%	130.18%	106.10%	100.00%	-
ROE	13.70%	12.43%	11.81%	8.56%	10.06%	8.22%	8.34%	-
YoY %	10.22%	5.25%	37.97%	-14.91%	22.38%	-1.44%	-	-
Horiz. %	164.27%	149.04%	141.61%	102.64%	120.62%	98.56%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	442.54	416.72	438.88	423.57	447.72	430.23	435.64	1.05%
YoY %	6.20%	-5.05%	3.61%	-5.39%	4.07%	-1.24%	-	-
Horiz. %	101.58%	95.66%	100.74%	97.23%	102.77%	98.76%	100.00%	-
EPS	46.72	43.49	38.94	30.72	36.33	28.43	27.12	43.75%
YoY %	7.43%	11.68%	26.76%	-15.44%	27.79%	4.83%	-	-
Horiz. %	172.27%	160.36%	143.58%	113.27%	133.96%	104.83%	100.00%	-
DPS	17.23	22.97	34.46	68.92	40.31	53.75	80.62	-64.28%
YoY %	-24.99%	-33.34%	-50.00%	70.97%	-25.00%	-33.33%	-	-
Horiz. %	21.37%	28.49%	42.74%	85.49%	50.00%	66.67%	100.00%	-
NAPS	3.41	3.35	3.28	3.59	3.61	3.46	3.25	3.25%
YoY %	1.79%	2.13%	-8.64%	-0.55%	4.34%	6.46%	-	-
Horiz. %	104.92%	103.08%	100.92%	110.46%	111.08%	106.46%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 125,937
RPS	88.36	83.20	82.41	78.79	79.38	75.08	73.48	13.09%
YoY %	6.20%	0.96%	4.59%	-0.74%	5.73%	2.18%	-	-
Horiz. %	120.25%	113.23%	112.15%	107.23%	108.03%	102.18%	100.00%	-
EPS	9.33	8.32	7.28	5.71	6.44	4.96	4.57	61.00%
YoY %	12.14%	14.29%	27.50%	-11.34%	29.84%	8.53%	-	-
Horiz. %	204.16%	182.06%	159.30%	124.95%	140.92%	108.53%	100.00%	-
DPS	3.44	4.59	6.47	12.82	7.15	9.38	13.60	-60.03%
YoY %	-25.05%	-29.06%	-49.53%	79.30%	-23.77%	-31.03%	-	-
Horiz. %	25.29%	33.75%	47.57%	94.26%	52.57%	68.97%	100.00%	-
NAPS	0.6808	0.6689	0.6159	0.6678	0.6401	0.6038	0.5482	15.55%
YoY %	1.78%	8.61%	-7.77%	4.33%	6.01%	10.14%	-	-
Horiz. %	124.19%	122.02%	112.35%	121.82%	116.76%	110.14%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	6.30	7.39	6.79	7.81	6.18	4.90	6.93	-
P/RPS	1.42	1.77	1.55	1.84	1.38	1.14	1.59	-7.26%
YoY %	-19.77%	14.19%	-15.76%	33.33%	21.05%	-28.30%	-	-
Horiz. %	89.31%	111.32%	97.48%	115.72%	86.79%	71.70%	100.00%	-
P/EPS	13.49	17.74	17.52	25.42	17.01	17.24	25.55	-34.70%
YoY %	-23.96%	1.26%	-31.08%	49.44%	-1.33%	-32.52%	-	-
Horiz. %	52.80%	69.43%	68.57%	99.49%	66.58%	67.48%	100.00%	-
EY	7.42	5.64	5.71	3.93	5.88	5.80	3.91	53.33%
YoY %	31.56%	-1.23%	45.29%	-33.16%	1.38%	48.34%	-	-
Horiz. %	189.77%	144.25%	146.04%	100.51%	150.38%	148.34%	100.00%	-
DY	2.73	3.11	5.08	8.82	6.52	10.97	11.63	-61.98%
YoY %	-12.22%	-38.78%	-42.40%	35.28%	-40.57%	-5.67%	-	-
Horiz. %	23.47%	26.74%	43.68%	75.84%	56.06%	94.33%	100.00%	-
P/NAPS	1.85	2.21	2.07	2.18	1.71	1.42	2.13	-8.97%
YoY %	-16.29%	6.76%	-5.05%	27.49%	20.42%	-33.33%	-	-
Horiz. %	86.85%	103.76%	97.18%	102.35%	80.28%	66.67%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	24/05/18	22/02/18	23/11/17	17/08/17	18/05/17	07/02/17	30/11/16	-
Price	7.03	7.16	7.55	7.97	6.90	5.57	6.18	-
P/RPS	1.59	1.72	1.72	1.88	1.54	1.29	1.42	7.83%
YoY %	-7.56%	0.00%	-8.51%	22.08%	19.38%	-9.15%	-	-
Horiz. %	111.97%	121.13%	121.13%	132.39%	108.45%	90.85%	100.00%	-
P/EPS	15.05	17.19	19.48	25.94	18.99	19.59	22.79	-24.18%
YoY %	-12.45%	-11.76%	-24.90%	36.60%	-3.06%	-14.04%	-	-
Horiz. %	66.04%	75.43%	85.48%	113.82%	83.33%	85.96%	100.00%	-
EY	6.65	5.82	5.13	3.85	5.27	5.10	4.39	31.93%
YoY %	14.26%	13.45%	33.25%	-26.94%	3.33%	16.17%	-	-
Horiz. %	151.48%	132.57%	116.86%	87.70%	120.05%	116.17%	100.00%	-
DY	2.45	3.21	4.56	8.65	5.84	9.65	13.05	-67.24%
YoY %	-23.68%	-29.61%	-47.28%	48.12%	-39.48%	-26.05%	-	-
Horiz. %	18.77%	24.60%	34.94%	66.28%	44.75%	73.95%	100.00%	-
P/NAPS	2.06	2.14	2.30	2.22	1.91	1.61	1.90	5.54%
YoY %	-3.74%	-6.96%	3.60%	16.23%	18.63%	-15.26%	-	-
Horiz. %	108.42%	112.63%	121.05%	116.84%	100.53%	84.74%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos