[SAM] QoQ Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 154.65%
YoY- 59.07%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 178,767 598,164 422,453 278,962 133,357 537,397 381,214 -39.72%
PBT 22,171 73,187 51,041 32,469 13,155 55,354 33,967 -24.81%
Tax -4,580 -10,043 -8,822 -7,839 -3,483 -11,747 -8,779 -35.27%
NP 17,591 63,144 42,219 24,630 9,672 43,607 25,188 -21.33%
-
NP to SH 17,591 63,144 42,219 24,630 9,672 43,607 25,188 -21.33%
-
Tax Rate 20.66% 13.72% 17.28% 24.14% 26.48% 21.22% 25.85% -
Total Cost 161,176 535,020 380,234 254,332 123,685 493,790 356,026 -41.12%
-
Net Worth 497,414 460,919 452,809 416,969 452,115 433,309 408,773 14.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 23,289 23,289 21,903 21,699 48,384 47,623 -
Div Payout % - 36.88% 55.16% 88.93% 224.35% 110.96% 189.07% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 497,414 460,919 452,809 416,969 452,115 433,309 408,773 14.01%
NOSH 135,166 135,166 135,166 125,922 125,937 120,030 118,142 9.41%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.84% 10.56% 9.99% 8.83% 7.25% 8.11% 6.61% -
ROE 3.54% 13.70% 9.32% 5.91% 2.14% 10.06% 6.16% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 132.26 442.54 312.54 219.44 105.89 447.72 322.67 -44.91%
EPS 13.01 46.72 32.62 19.47 7.68 36.33 21.32 -28.12%
DPS 0.00 17.23 17.23 17.23 17.23 40.31 40.31 -
NAPS 3.68 3.41 3.35 3.28 3.59 3.61 3.46 4.20%
Adjusted Per Share Value based on latest NOSH - 125,922
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 26.41 88.36 62.40 41.21 19.70 79.38 56.31 -39.71%
EPS 2.60 9.33 6.24 3.64 1.43 6.44 3.72 -21.29%
DPS 0.00 3.44 3.44 3.24 3.21 7.15 7.03 -
NAPS 0.7347 0.6808 0.6689 0.6159 0.6678 0.6401 0.6038 14.01%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 7.53 6.30 7.39 6.79 7.81 6.18 4.90 -
P/RPS 5.69 1.42 2.36 3.09 7.38 1.38 1.52 141.67%
P/EPS 57.86 13.49 23.66 35.05 101.69 17.01 22.98 85.39%
EY 1.73 7.42 4.23 2.85 0.98 5.88 4.35 -46.01%
DY 0.00 2.73 2.33 2.54 2.21 6.52 8.23 -
P/NAPS 2.05 1.85 2.21 2.07 2.18 1.71 1.42 27.82%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 15/08/18 24/05/18 22/02/18 23/11/17 17/08/17 18/05/17 07/02/17 -
Price 7.65 7.03 7.16 7.55 7.97 6.90 5.57 -
P/RPS 5.78 1.59 2.29 3.44 7.53 1.54 1.73 123.98%
P/EPS 58.78 15.05 22.92 38.97 103.78 18.99 26.13 71.93%
EY 1.70 6.65 4.36 2.57 0.96 5.27 3.83 -41.89%
DY 0.00 2.45 2.41 2.28 2.16 5.84 7.24 -
P/NAPS 2.08 2.06 2.14 2.30 2.22 1.91 1.61 18.67%

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