[SAM] QoQ Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 34.95%
YoY- 22.31%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 610,770 606,106 537,856 451,520 425,369 410,970 372,628 38.89%
PBT 67,736 69,952 59,512 39,474 30,085 18,956 8,480 298.08%
Tax -6,816 -7,862 -6,504 -4,840 -4,421 -3,550 -2,184 113.11%
NP 60,920 62,090 53,008 34,634 25,664 15,406 6,296 352.20%
-
NP to SH 60,920 62,090 53,008 34,634 25,664 15,406 6,296 352.20%
-
Tax Rate 10.06% 11.24% 10.93% 12.26% 14.70% 18.73% 25.75% -
Total Cost 549,850 544,016 484,848 416,886 399,705 395,564 366,332 30.99%
-
Net Worth 426,337 408,419 392,245 364,138 333,728 301,628 319,318 21.18%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 36,755 54,910 108,647 - - - - -
Div Payout % 60.33% 88.44% 204.97% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 426,337 408,419 392,245 364,138 333,728 301,628 319,318 21.18%
NOSH 85,609 85,265 84,353 81,645 80,806 79,167 75,311 8.89%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.97% 10.24% 9.86% 7.67% 6.03% 3.75% 1.69% -
ROE 14.29% 15.20% 13.51% 9.51% 7.69% 5.11% 1.97% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 713.43 710.85 637.62 553.03 526.41 519.11 494.79 27.54%
EPS 71.16 72.82 62.84 42.42 31.76 19.46 8.36 315.26%
DPS 42.93 64.40 128.80 0.00 0.00 0.00 0.00 -
NAPS 4.98 4.79 4.65 4.46 4.13 3.81 4.24 11.28%
Adjusted Per Share Value based on latest NOSH - 84,306
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 90.22 89.53 79.45 66.70 62.83 60.71 55.04 38.89%
EPS 9.00 9.17 7.83 5.12 3.79 2.28 0.93 352.24%
DPS 5.43 8.11 16.05 0.00 0.00 0.00 0.00 -
NAPS 0.6298 0.6033 0.5794 0.5379 0.493 0.4455 0.4717 21.18%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 7.40 5.68 5.15 2.95 2.69 3.30 3.40 -
P/RPS 1.04 0.80 0.81 0.53 0.51 0.64 0.69 31.36%
P/EPS 10.40 7.80 8.20 6.95 8.47 16.96 40.67 -59.61%
EY 9.62 12.82 12.20 14.38 11.81 5.90 2.46 147.59%
DY 5.80 11.34 25.01 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.19 1.11 0.66 0.65 0.87 0.80 51.20%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 17/02/16 25/11/15 25/08/15 28/05/15 25/02/15 05/11/14 29/08/14 -
Price 6.85 7.69 4.72 3.75 2.90 2.96 3.50 -
P/RPS 0.96 1.08 0.74 0.68 0.55 0.57 0.71 22.20%
P/EPS 9.63 10.56 7.51 8.84 9.13 15.21 41.87 -62.36%
EY 10.39 9.47 13.31 11.31 10.95 6.57 2.39 165.65%
DY 6.27 8.37 27.29 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.61 1.02 0.84 0.70 0.78 0.83 40.21%

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