[SAM] QoQ Annualized Quarter Result on 31-Mar-2017 [#4]

Stock

[SAM] SAM ENGINEERING & EQUIPMENT

Announcement Date

18-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Mar-2017 [#4]

Profit Trend

QoQ- 29.84%

YoY- -30.89%

Quarter Report

SAMEE-Q4FY17-Financial Result (170331)(R).pdf

Latest QR

Upcoming QR

SAM's Result

SAM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Annualized Quarter Result
Revenue	563,270	557,924	533,428	537,397	508,285	497,448	508,728	7.00%
YoY %	0.96%	4.59%	-0.74%	5.73%	2.18%	-2.22%	-	-
Horiz. %	110.72%	109.67%	104.86%	105.64%	99.91%	97.78%	100.00%	-
PBT	68,054	64,938	52,620	55,354	45,289	37,496	43,220	35.23%
YoY %	4.80%	23.41%	-4.94%	22.22%	20.78%	-13.24%	-	-
Horiz. %	157.46%	150.25%	121.75%	128.07%	104.79%	86.76%	100.00%	-
Tax	-11,762	-15,678	-13,932	-11,747	-11,705	-6,528	-3,852	110.04%
YoY %	24.98%	-12.53%	-18.60%	-0.36%	-79.30%	-69.47%	-	-
Horiz. %	305.35%	407.01%	361.68%	304.96%	303.87%	169.47%	100.00%	-
NP	56,292	49,260	38,688	43,607	33,584	30,968	39,368	26.83%
YoY %	14.28%	27.33%	-11.28%	29.84%	8.45%	-21.34%	-	-
Horiz. %	142.99%	125.13%	98.27%	110.77%	85.31%	78.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	56,292	49,260	38,688	43,607	33,584	30,968	39,368	26.83%
YoY %	14.28%	27.33%	-11.28%	29.84%	8.45%	-21.34%	-	-
Horiz. %	142.99%	125.13%	98.27%	110.77%	85.31%	78.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.28%	24.14%	26.48%	21.22%	25.85%	17.41%	8.91%	-
YoY %	-28.42%	-8.84%	24.79%	-17.91%	48.48%	95.40%	-	-
Horiz. %	193.94%	270.93%	297.19%	238.16%	290.12%	195.40%	100.00%	-
Total Cost	506,978	508,664	494,740	493,790	474,701	466,480	469,360	5.25%
YoY %	-0.33%	2.81%	0.19%	4.02%	1.76%	-0.61%	-	-
Horiz. %	108.01%	108.37%	105.41%	105.20%	101.14%	99.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	452,809	416,969	452,115	433,309	408,773	371,113	368,690	14.64%
YoY %	8.60%	-7.77%	4.34%	6.00%	10.15%	0.66%	-	-
Horiz. %	122.82%	113.09%	122.63%	117.53%	110.87%	100.66%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	31,052	43,807	86,796	48,384	63,497	92,059	165,132	-67.07%
YoY %	-29.12%	-49.53%	79.39%	-23.80%	-31.03%	-44.25%	-	-
Horiz. %	18.80%	26.53%	52.56%	29.30%	38.45%	55.75%	100.00%	-
Div Payout %	55.16%	88.93%	224.35%	110.96%	189.07%	297.27%	419.46%	-
YoY %	-37.97%	-60.36%	102.19%	-41.31%	-36.40%	-29.13%	-	-
Horiz. %	13.15%	21.20%	53.49%	26.45%	45.07%	70.87%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	452,809	416,969	452,115	433,309	408,773	371,113	368,690	14.64%
YoY %	8.60%	-7.77%	4.34%	6.00%	10.15%	0.66%	-	-
Horiz. %	122.82%	113.09%	122.63%	117.53%	110.87%	100.66%	100.00%	-
NOSH	135,166	125,922	125,937	120,030	118,142	114,188	102,414	20.25%
YoY %	7.34%	-0.01%	4.92%	1.60%	3.46%	11.50%	-	-
Horiz. %	131.98%	122.95%	122.97%	117.20%	115.36%	111.50%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	9.99%	8.83%	7.25%	8.11%	6.61%	6.23%	7.74%	-
YoY %	13.14%	21.79%	-10.60%	22.69%	6.10%	-19.51%	-	-
Horiz. %	129.07%	114.08%	93.67%	104.78%	85.40%	80.49%	100.00%	-
ROE	12.43%	11.81%	8.56%	10.06%	8.22%	8.34%	10.68%	-
YoY %	5.25%	37.97%	-14.91%	22.38%	-1.44%	-21.91%	-	-
Horiz. %	116.39%	110.58%	80.15%	94.19%	76.97%	78.09%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	416.72	438.88	423.57	447.72	430.23	435.64	496.74	-11.02%
YoY %	-5.05%	3.61%	-5.39%	4.07%	-1.24%	-12.30%	-	-
Horiz. %	83.89%	88.35%	85.27%	90.13%	86.61%	87.70%	100.00%	-
EPS	43.49	38.94	30.72	36.33	28.43	27.12	38.44	8.55%
YoY %	11.68%	26.76%	-15.44%	27.79%	4.83%	-29.45%	-	-
Horiz. %	113.14%	101.30%	79.92%	94.51%	73.96%	70.55%	100.00%	-
DPS	22.97	34.46	68.92	40.31	53.75	80.62	161.24	-72.62%
YoY %	-33.34%	-50.00%	70.97%	-25.00%	-33.33%	-50.00%	-	-
Horiz. %	14.25%	21.37%	42.74%	25.00%	33.34%	50.00%	100.00%	-
NAPS	3.35	3.28	3.59	3.61	3.46	3.25	3.60	-4.67%
YoY %	2.13%	-8.64%	-0.55%	4.34%	6.46%	-9.72%	-	-
Horiz. %	93.06%	91.11%	99.72%	100.28%	96.11%	90.28%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 125,898
RPS	83.20	82.41	78.79	79.38	75.08	73.48	75.15	6.99%
YoY %	0.96%	4.59%	-0.74%	5.73%	2.18%	-2.22%	-	-
Horiz. %	110.71%	109.66%	104.84%	105.63%	99.91%	97.78%	100.00%	-
EPS	8.32	7.28	5.71	6.44	4.96	4.57	5.82	26.81%
YoY %	14.29%	27.50%	-11.34%	29.84%	8.53%	-21.48%	-	-
Horiz. %	142.96%	125.09%	98.11%	110.65%	85.22%	78.52%	100.00%	-
DPS	4.59	6.47	12.82	7.15	9.38	13.60	24.39	-67.06%
YoY %	-29.06%	-49.53%	79.30%	-23.77%	-31.03%	-44.24%	-	-
Horiz. %	18.82%	26.53%	52.56%	29.32%	38.46%	55.76%	100.00%	-
NAPS	0.6689	0.6159	0.6678	0.6401	0.6038	0.5482	0.5446	14.64%
YoY %	8.61%	-7.77%	4.33%	6.01%	10.14%	0.66%	-	-
Horiz. %	122.82%	113.09%	122.62%	117.54%	110.87%	100.66%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	7.39	6.79	7.81	6.18	4.90	6.93	7.82	-
P/RPS	1.77	1.55	1.84	1.38	1.14	1.59	1.57	8.29%
YoY %	14.19%	-15.76%	33.33%	21.05%	-28.30%	1.27%	-	-
Horiz. %	112.74%	98.73%	117.20%	87.90%	72.61%	101.27%	100.00%	-
P/EPS	17.74	17.52	25.42	17.01	17.24	25.55	20.34	-8.69%
YoY %	1.26%	-31.08%	49.44%	-1.33%	-32.52%	25.61%	-	-
Horiz. %	87.22%	86.14%	124.98%	83.63%	84.76%	125.61%	100.00%	-
EY	5.64	5.71	3.93	5.88	5.80	3.91	4.92	9.50%
YoY %	-1.23%	45.29%	-33.16%	1.38%	48.34%	-20.53%	-	-
Horiz. %	114.63%	116.06%	79.88%	119.51%	117.89%	79.47%	100.00%	-
DY	3.11	5.08	8.82	6.52	10.97	11.63	20.62	-71.56%
YoY %	-38.78%	-42.40%	35.28%	-40.57%	-5.67%	-43.60%	-	-
Horiz. %	15.08%	24.64%	42.77%	31.62%	53.20%	56.40%	100.00%	-
P/NAPS	2.21	2.07	2.18	1.71	1.42	2.13	2.17	1.22%
YoY %	6.76%	-5.05%	27.49%	20.42%	-33.33%	-1.84%	-	-
Horiz. %	101.84%	95.39%	100.46%	78.80%	65.44%	98.16%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	22/02/18	23/11/17	17/08/17	18/05/17	07/02/17	30/11/16	17/08/16	-
Price	7.16	7.55	7.97	6.90	5.57	6.18	7.50	-
P/RPS	1.72	1.72	1.88	1.54	1.29	1.42	1.51	9.04%
YoY %	0.00%	-8.51%	22.08%	19.38%	-9.15%	-5.96%	-	-
Horiz. %	113.91%	113.91%	124.50%	101.99%	85.43%	94.04%	100.00%	-
P/EPS	17.19	19.48	25.94	18.99	19.59	22.79	19.51	-8.07%
YoY %	-11.76%	-24.90%	36.60%	-3.06%	-14.04%	16.81%	-	-
Horiz. %	88.11%	99.85%	132.96%	97.33%	100.41%	116.81%	100.00%	-
EY	5.82	5.13	3.85	5.27	5.10	4.39	5.13	8.75%
YoY %	13.45%	33.25%	-26.94%	3.33%	16.17%	-14.42%	-	-
Horiz. %	113.45%	100.00%	75.05%	102.73%	99.42%	85.58%	100.00%	-
DY	3.21	4.56	8.65	5.84	9.65	13.05	21.50	-71.75%
YoY %	-29.61%	-47.28%	48.12%	-39.48%	-26.05%	-39.30%	-	-
Horiz. %	14.93%	21.21%	40.23%	27.16%	44.88%	60.70%	100.00%	-
P/NAPS	2.14	2.30	2.22	1.91	1.61	1.90	2.08	1.90%
YoY %	-6.96%	3.60%	16.23%	18.63%	-15.26%	-8.65%	-	-
Horiz. %	102.88%	110.58%	106.73%	91.83%	77.40%	91.35%	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