[SAM] QoQ Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
07-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 62.67%
YoY- -44.87%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 278,962 133,357 537,397 381,214 248,724 127,182 620,054 -41.25%
PBT 32,469 13,155 55,354 33,967 18,748 10,805 68,672 -39.28%
Tax -7,839 -3,483 -11,747 -8,779 -3,264 -963 -5,578 25.43%
NP 24,630 9,672 43,607 25,188 15,484 9,842 63,094 -46.55%
-
NP to SH 24,630 9,672 43,607 25,188 15,484 9,842 63,094 -46.55%
-
Tax Rate 24.14% 26.48% 21.22% 25.85% 17.41% 8.91% 8.12% -
Total Cost 254,332 123,685 493,790 356,026 233,240 117,340 556,960 -40.67%
-
Net Worth 416,969 452,115 433,309 408,773 371,113 368,690 435,781 -2.89%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 21,903 21,699 48,384 47,623 46,029 41,283 27,622 -14.31%
Div Payout % 88.93% 224.35% 110.96% 189.07% 297.27% 419.46% 43.78% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 416,969 452,115 433,309 408,773 371,113 368,690 435,781 -2.89%
NOSH 125,922 125,937 120,030 118,142 114,188 102,414 85,783 29.13%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 8.83% 7.25% 8.11% 6.61% 6.23% 7.74% 10.18% -
ROE 5.91% 2.14% 10.06% 6.16% 4.17% 2.67% 14.48% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 219.44 105.89 447.72 322.67 217.82 124.18 722.81 -54.79%
EPS 19.47 7.68 36.33 21.32 13.56 9.61 73.55 -58.73%
DPS 17.23 17.23 40.31 40.31 40.31 40.31 32.20 -34.06%
NAPS 3.28 3.59 3.61 3.46 3.25 3.60 5.08 -25.27%
Adjusted Per Share Value based on latest NOSH - 125,862
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 41.21 19.70 79.38 56.31 36.74 18.79 91.59 -41.25%
EPS 3.64 1.43 6.44 3.72 2.29 1.45 9.32 -46.53%
DPS 3.24 3.21 7.15 7.03 6.80 6.10 4.08 -14.23%
NAPS 0.6159 0.6678 0.6401 0.6038 0.5482 0.5446 0.6437 -2.89%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 6.79 7.81 6.18 4.90 6.93 7.82 6.39 -
P/RPS 3.09 7.38 1.38 1.52 3.18 6.30 0.88 130.84%
P/EPS 35.05 101.69 17.01 22.98 51.11 81.37 8.69 153.16%
EY 2.85 0.98 5.88 4.35 1.96 1.23 11.51 -60.53%
DY 2.54 2.21 6.52 8.23 5.82 5.15 5.04 -36.64%
P/NAPS 2.07 2.18 1.71 1.42 2.13 2.17 1.26 39.18%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 17/08/17 18/05/17 07/02/17 30/11/16 17/08/16 19/05/16 -
Price 7.55 7.97 6.90 5.57 6.18 7.50 6.32 -
P/RPS 3.44 7.53 1.54 1.73 2.84 6.04 0.87 149.84%
P/EPS 38.97 103.78 18.99 26.13 45.58 78.04 8.59 173.79%
EY 2.57 0.96 5.27 3.83 2.19 1.28 11.64 -63.43%
DY 2.28 2.16 5.84 7.24 6.52 5.37 5.09 -41.42%
P/NAPS 2.30 2.22 1.91 1.61 1.90 2.08 1.24 50.90%

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