[SAM] QoQ Cumulative 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- -77.82%
YoY- -1.73%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 598,164 422,453 278,962 133,357 537,397 381,214 248,724 79.59%
PBT 73,187 51,041 32,469 13,155 55,354 33,967 18,748 148.13%
Tax -10,043 -8,822 -7,839 -3,483 -11,747 -8,779 -3,264 111.69%
NP 63,144 42,219 24,630 9,672 43,607 25,188 15,484 155.46%
-
NP to SH 63,144 42,219 24,630 9,672 43,607 25,188 15,484 155.46%
-
Tax Rate 13.72% 17.28% 24.14% 26.48% 21.22% 25.85% 17.41% -
Total Cost 535,020 380,234 254,332 123,685 493,790 356,026 233,240 74.01%
-
Net Worth 460,919 452,809 416,969 452,115 433,309 408,773 371,113 15.55%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 23,289 23,289 21,903 21,699 48,384 47,623 46,029 -36.53%
Div Payout % 36.88% 55.16% 88.93% 224.35% 110.96% 189.07% 297.27% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 460,919 452,809 416,969 452,115 433,309 408,773 371,113 15.55%
NOSH 135,166 135,166 125,922 125,937 120,030 118,142 114,188 11.91%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.56% 9.99% 8.83% 7.25% 8.11% 6.61% 6.23% -
ROE 13.70% 9.32% 5.91% 2.14% 10.06% 6.16% 4.17% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 442.54 312.54 219.44 105.89 447.72 322.67 217.82 60.48%
EPS 46.72 32.62 19.47 7.68 36.33 21.32 13.56 128.29%
DPS 17.23 17.23 17.23 17.23 40.31 40.31 40.31 -43.28%
NAPS 3.41 3.35 3.28 3.59 3.61 3.46 3.25 3.25%
Adjusted Per Share Value based on latest NOSH - 125,937
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 88.36 62.40 41.21 19.70 79.38 56.31 36.74 79.60%
EPS 9.33 6.24 3.64 1.43 6.44 3.72 2.29 155.31%
DPS 3.44 3.44 3.24 3.21 7.15 7.03 6.80 -36.53%
NAPS 0.6808 0.6689 0.6159 0.6678 0.6401 0.6038 0.5482 15.55%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
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 2.36 3.09 7.38 1.38 1.52 3.18 -41.60%
P/EPS 13.49 23.66 35.05 101.69 17.01 22.98 51.11 -58.88%
EY 7.42 4.23 2.85 0.98 5.88 4.35 1.96 143.09%
DY 2.73 2.33 2.54 2.21 6.52 8.23 5.82 -39.65%
P/NAPS 1.85 2.21 2.07 2.18 1.71 1.42 2.13 -8.97%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
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 2.29 3.44 7.53 1.54 1.73 2.84 -32.09%
P/EPS 15.05 22.92 38.97 103.78 18.99 26.13 45.58 -52.26%
EY 6.65 4.36 2.57 0.96 5.27 3.83 2.19 109.83%
DY 2.45 2.41 2.28 2.16 5.84 7.24 6.52 -47.95%
P/NAPS 2.06 2.14 2.30 2.22 1.91 1.61 1.90 5.54%

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