[SAM] QoQ Cumulative Quarter Result on 30-Jun-2020 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -90.97%
YoY- -60.42%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 873,681 597,256 391,878 170,980 938,667 685,009 405,628 66.70%
PBT 81,848 52,540 33,895 11,739 99,651 81,121 47,499 43.68%
Tax -22,149 -17,428 -11,205 -4,533 -19,828 -16,216 -8,738 85.80%
NP 59,699 35,112 22,690 7,206 79,823 64,905 38,761 33.33%
-
NP to SH 59,699 35,112 22,690 7,206 79,823 64,905 38,761 33.33%
-
Tax Rate 27.06% 33.17% 33.06% 38.61% 19.90% 19.99% 18.40% -
Total Cost 813,982 562,144 369,188 163,774 858,844 620,104 366,867 70.03%
-
Net Worth 625,823 590,679 589,327 590,679 609,603 569,052 546,074 9.50%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 14,908 - - - 59,216 39,266 - -
Div Payout % 24.97% - - - 74.18% 60.50% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 625,823 590,679 589,327 590,679 609,603 569,052 546,074 9.50%
NOSH 135,166 135,166 135,166 135,166 135,166 135,166 135,166 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 6.83% 5.88% 5.79% 4.21% 8.50% 9.48% 9.56% -
ROE 9.54% 5.94% 3.85% 1.22% 13.09% 11.41% 7.10% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 646.37 441.87 289.92 126.50 694.45 506.79 300.09 66.70%
EPS 44.17 25.98 16.79 5.33 59.06 48.02 28.68 33.32%
DPS 11.03 0.00 0.00 0.00 43.81 29.05 0.00 -
NAPS 4.63 4.37 4.36 4.37 4.51 4.21 4.04 9.50%
Adjusted Per Share Value based on latest NOSH - 135,166
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 129.05 88.22 57.89 25.26 138.65 101.18 59.92 66.69%
EPS 8.82 5.19 3.35 1.06 11.79 9.59 5.73 33.27%
DPS 2.20 0.00 0.00 0.00 8.75 5.80 0.00 -
NAPS 0.9244 0.8725 0.8705 0.8725 0.9005 0.8406 0.8066 9.50%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 6.74 7.37 6.85 7.50 5.33 7.94 8.03 -
P/RPS 1.04 1.67 2.36 5.93 0.77 1.57 2.68 -46.76%
P/EPS 15.26 28.37 40.81 140.68 9.03 16.54 28.00 -33.25%
EY 6.55 3.52 2.45 0.71 11.08 6.05 3.57 49.81%
DY 1.64 0.00 0.00 0.00 8.22 3.66 0.00 -
P/NAPS 1.46 1.69 1.57 1.72 1.18 1.89 1.99 -18.63%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 23/02/21 18/11/20 19/08/20 05/06/20 28/02/20 27/11/19 -
Price 6.55 7.43 7.22 7.09 5.76 7.50 8.08 -
P/RPS 1.01 1.68 2.49 5.60 0.83 1.48 2.69 -47.92%
P/EPS 14.83 28.60 43.01 132.99 9.75 15.62 28.18 -34.79%
EY 6.74 3.50 2.33 0.75 10.25 6.40 3.55 53.26%
DY 1.68 0.00 0.00 0.00 7.61 3.87 0.00 -
P/NAPS 1.41 1.70 1.66 1.62 1.28 1.78 2.00 -20.77%

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