[SAM] QoQ Annualized Quarter Result on 31-Dec-2014 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 66.58%
YoY- 3.71%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 606,106 537,856 451,520 425,369 410,970 372,628 452,755 21.44%
PBT 69,952 59,512 39,474 30,085 18,956 8,480 32,394 66.98%
Tax -7,862 -6,504 -4,840 -4,421 -3,550 -2,184 -4,078 54.84%
NP 62,090 53,008 34,634 25,664 15,406 6,296 28,316 68.70%
-
NP to SH 62,090 53,008 34,634 25,664 15,406 6,296 28,316 68.70%
-
Tax Rate 11.24% 10.93% 12.26% 14.70% 18.73% 25.75% 12.59% -
Total Cost 544,016 484,848 416,886 399,705 395,564 366,332 424,439 17.97%
-
Net Worth 408,419 392,245 364,138 333,728 301,628 319,318 326,526 16.07%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 54,910 108,647 - - - - - -
Div Payout % 88.44% 204.97% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 408,419 392,245 364,138 333,728 301,628 319,318 326,526 16.07%
NOSH 85,265 84,353 81,645 80,806 79,167 75,311 72,885 11.01%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.24% 9.86% 7.67% 6.03% 3.75% 1.69% 6.25% -
ROE 15.20% 13.51% 9.51% 7.69% 5.11% 1.97% 8.67% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 710.85 637.62 553.03 526.41 519.11 494.79 621.19 9.39%
EPS 72.82 62.84 42.42 31.76 19.46 8.36 38.85 51.96%
DPS 64.40 128.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.79 4.65 4.46 4.13 3.81 4.24 4.48 4.55%
Adjusted Per Share Value based on latest NOSH - 84,270
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 89.53 79.45 66.70 62.83 60.71 55.04 66.88 21.44%
EPS 9.17 7.83 5.12 3.79 2.28 0.93 4.18 68.75%
DPS 8.11 16.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6033 0.5794 0.5379 0.493 0.4455 0.4717 0.4823 16.07%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 5.68 5.15 2.95 2.69 3.30 3.40 3.30 -
P/RPS 0.80 0.81 0.53 0.51 0.64 0.69 0.53 31.55%
P/EPS 7.80 8.20 6.95 8.47 16.96 40.67 8.49 -5.48%
EY 12.82 12.20 14.38 11.81 5.90 2.46 11.77 5.85%
DY 11.34 25.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.11 0.66 0.65 0.87 0.80 0.74 37.22%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 28/05/15 25/02/15 05/11/14 29/08/14 21/05/14 -
Price 7.69 4.72 3.75 2.90 2.96 3.50 3.40 -
P/RPS 1.08 0.74 0.68 0.55 0.57 0.71 0.55 56.74%
P/EPS 10.56 7.51 8.84 9.13 15.21 41.87 8.75 13.34%
EY 9.47 13.31 11.31 10.95 6.57 2.39 11.43 -11.77%
DY 8.37 27.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.02 0.84 0.70 0.78 0.83 0.76 64.87%

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