[SAM] QoQ Annualized Quarter Result on 31-Dec-2017 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 14.28%
YoY- 67.62%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 735,870 715,068 598,164 563,270 557,924 533,428 537,397 23.28%
PBT 90,184 88,684 73,187 68,054 64,938 52,620 55,354 38.41%
Tax -18,340 -18,320 -10,043 -11,762 -15,678 -13,932 -11,747 34.54%
NP 71,844 70,364 63,144 56,292 49,260 38,688 43,607 39.45%
-
NP to SH 71,844 70,364 63,144 56,292 49,260 38,688 43,607 39.45%
-
Tax Rate 20.34% 20.66% 13.72% 17.28% 24.14% 26.48% 21.22% -
Total Cost 664,026 644,704 535,020 506,978 508,664 494,740 493,790 21.81%
-
Net Worth 502,821 497,414 460,919 452,809 416,969 452,115 433,309 10.41%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 63,150 - 23,289 31,052 43,807 86,796 48,384 19.41%
Div Payout % 87.90% - 36.88% 55.16% 88.93% 224.35% 110.96% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 502,821 497,414 460,919 452,809 416,969 452,115 433,309 10.41%
NOSH 135,166 135,166 135,166 135,166 125,922 125,937 120,030 8.23%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.76% 9.84% 10.56% 9.99% 8.83% 7.25% 8.11% -
ROE 14.29% 14.15% 13.70% 12.43% 11.81% 8.56% 10.06% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 544.42 529.03 442.54 416.72 438.88 423.57 447.72 13.91%
EPS 53.16 52.04 46.72 43.49 38.94 30.72 36.33 28.85%
DPS 46.72 0.00 17.23 22.97 34.46 68.92 40.31 10.32%
NAPS 3.72 3.68 3.41 3.35 3.28 3.59 3.61 2.01%
Adjusted Per Share Value based on latest NOSH - 135,166
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 108.70 105.63 88.36 83.20 82.41 78.79 79.38 23.29%
EPS 10.61 10.39 9.33 8.32 7.28 5.71 6.44 39.45%
DPS 9.33 0.00 3.44 4.59 6.47 12.82 7.15 19.39%
NAPS 0.7427 0.7347 0.6808 0.6689 0.6159 0.6678 0.6401 10.40%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 7.53 7.53 6.30 7.39 6.79 7.81 6.18 -
P/RPS 1.38 1.42 1.42 1.77 1.55 1.84 1.38 0.00%
P/EPS 14.17 14.46 13.49 17.74 17.52 25.42 17.01 -11.45%
EY 7.06 6.91 7.42 5.64 5.71 3.93 5.88 12.95%
DY 6.20 0.00 2.73 3.11 5.08 8.82 6.52 -3.29%
P/NAPS 2.02 2.05 1.85 2.21 2.07 2.18 1.71 11.73%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 15/08/18 24/05/18 22/02/18 23/11/17 17/08/17 18/05/17 -
Price 8.05 7.65 7.03 7.16 7.55 7.97 6.90 -
P/RPS 1.48 1.45 1.59 1.72 1.72 1.88 1.54 -2.61%
P/EPS 15.15 14.70 15.05 17.19 19.48 25.94 18.99 -13.96%
EY 6.60 6.80 6.65 5.82 5.13 3.85 5.27 16.17%
DY 5.80 0.00 2.45 3.21 4.56 8.65 5.84 -0.45%
P/NAPS 2.16 2.08 2.06 2.14 2.30 2.22 1.91 8.53%

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