[SAM] QoQ Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock

[SAM] SAM ENGINEERING & EQUIPMENT

Announcement Date

22-Feb-2018

Admission Sponsor

Sponsor

Financial Year

31-Mar-2018

Quarter

31-Dec-2017 [#3]

Profit Trend

QoQ- 71.41%

YoY- 67.62%

Quarter Report

Q3 FY18 Quarterly Report.pdf

Latest QR

Upcoming QR

SAM's Result

SAM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	367,935	178,767	598,164	422,453	278,962	133,357	537,397	-22.30%
YoY %	105.82%	-70.11%	41.59%	51.44%	109.18%	-75.18%	-	-
Horiz. %	68.47%	33.27%	111.31%	78.61%	51.91%	24.82%	100.00%	-
PBT	45,092	22,171	73,187	51,041	32,469	13,155	55,354	-12.76%
YoY %	103.38%	-69.71%	43.39%	57.20%	146.82%	-76.23%	-	-
Horiz. %	81.46%	40.05%	132.22%	92.21%	58.66%	23.77%	100.00%	-
Tax	-9,170	-4,580	-10,043	-8,822	-7,839	-3,483	-11,747	-15.20%
YoY %	-100.22%	54.40%	-13.84%	-12.54%	-125.06%	70.35%	-	-
Horiz. %	78.06%	38.99%	85.49%	75.10%	66.73%	29.65%	100.00%	-
NP	35,922	17,591	63,144	42,219	24,630	9,672	43,607	-12.11%
YoY %	104.21%	-72.14%	49.56%	71.41%	154.65%	-77.82%	-	-
Horiz. %	82.38%	40.34%	144.80%	96.82%	56.48%	22.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,922	17,591	63,144	42,219	24,630	9,672	43,607	-12.11%
YoY %	104.21%	-72.14%	49.56%	71.41%	154.65%	-77.82%	-	-
Horiz. %	82.38%	40.34%	144.80%	96.82%	56.48%	22.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.34%	20.66%	13.72%	17.28%	24.14%	26.48%	21.22%	-
YoY %	-1.55%	50.58%	-20.60%	-28.42%	-8.84%	24.79%	-	-
Horiz. %	95.85%	97.36%	64.66%	81.43%	113.76%	124.79%	100.00%	-
Total Cost	332,013	161,176	535,020	380,234	254,332	123,685	493,790	-23.23%
YoY %	105.99%	-69.87%	40.71%	49.50%	105.63%	-74.95%	-	-
Horiz. %	67.24%	32.64%	108.35%	77.00%	51.51%	25.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	502,821	497,414	460,919	452,809	416,969	452,115	433,309	10.41%
YoY %	1.09%	7.92%	1.79%	8.60%	-7.77%	4.34%	-	-
Horiz. %	116.04%	114.79%	106.37%	104.50%	96.23%	104.34%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	31,575	-	23,289	23,289	21,903	21,699	48,384	-24.74%
YoY %	0.00%	-	0.00%	6.33%	0.94%	-55.15%	-	-
Horiz. %	65.26%	-	48.13%	48.13%	45.27%	44.85%	100.00%	-
Div Payout %	87.90%	-	36.88%	55.16%	88.93%	224.35%	110.96%	-
YoY %	0.00%	-	-33.14%	-37.97%	-60.36%	102.19%	-	-
Horiz. %	79.22%	-	33.24%	49.71%	80.15%	202.19%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	502,821	497,414	460,919	452,809	416,969	452,115	433,309	10.41%
YoY %	1.09%	7.92%	1.79%	8.60%	-7.77%	4.34%	-	-
Horiz. %	116.04%	114.79%	106.37%	104.50%	96.23%	104.34%	100.00%	-
NOSH	135,166	135,166	135,166	135,166	125,922	125,937	120,030	8.23%
YoY %	0.00%	0.00%	0.00%	7.34%	-0.01%	4.92%	-	-
Horiz. %	112.61%	112.61%	112.61%	112.61%	104.91%	104.92%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	9.76%	9.84%	10.56%	9.99%	8.83%	7.25%	8.11%	-
YoY %	-0.81%	-6.82%	5.71%	13.14%	21.79%	-10.60%	-	-
Horiz. %	120.35%	121.33%	130.21%	123.18%	108.88%	89.40%	100.00%	-
ROE	7.14%	3.54%	13.70%	9.32%	5.91%	2.14%	10.06%	-
YoY %	101.69%	-74.16%	47.00%	57.70%	176.17%	-78.73%	-	-
Horiz. %	70.97%	35.19%	136.18%	92.64%	58.75%	21.27%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	272.21	132.26	442.54	312.54	219.44	105.89	447.72	-28.21%
YoY %	105.81%	-70.11%	41.59%	42.43%	107.23%	-76.35%	-	-
Horiz. %	60.80%	29.54%	98.84%	69.81%	49.01%	23.65%	100.00%	-
EPS	26.58	13.01	46.72	32.62	19.47	7.68	36.33	-18.79%
YoY %	104.30%	-72.15%	43.23%	67.54%	153.52%	-78.86%	-	-
Horiz. %	73.16%	35.81%	128.60%	89.79%	53.59%	21.14%	100.00%	-
DPS	23.36	0.00	17.23	17.23	17.23	17.23	40.31	-30.46%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-57.26%	-	-
Horiz. %	57.95%	0.00%	42.74%	42.74%	42.74%	42.74%	100.00%	-
NAPS	3.72	3.68	3.41	3.35	3.28	3.59	3.61	2.01%
YoY %	1.09%	7.92%	1.79%	2.13%	-8.64%	-0.55%	-	-
Horiz. %	103.05%	101.94%	94.46%	92.80%	90.86%	99.45%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 135,166
RPS	54.35	26.41	88.36	62.40	41.21	19.70	79.38	-22.29%
YoY %	105.79%	-70.11%	41.60%	51.42%	109.19%	-75.18%	-	-
Horiz. %	68.47%	33.27%	111.31%	78.61%	51.91%	24.82%	100.00%	-
EPS	5.31	2.60	9.33	6.24	3.64	1.43	6.44	-12.05%
YoY %	104.23%	-72.13%	49.52%	71.43%	154.55%	-77.80%	-	-
Horiz. %	82.45%	40.37%	144.88%	96.89%	56.52%	22.20%	100.00%	-
DPS	4.66	0.00	3.44	3.44	3.24	3.21	7.15	-24.80%
YoY %	0.00%	0.00%	0.00%	6.17%	0.93%	-55.10%	-	-
Horiz. %	65.17%	0.00%	48.11%	48.11%	45.31%	44.90%	100.00%	-
NAPS	0.7427	0.7347	0.6808	0.6689	0.6159	0.6678	0.6401	10.40%
YoY %	1.09%	7.92%	1.78%	8.61%	-7.77%	4.33%	-	-
Horiz. %	116.03%	114.78%	106.36%	104.50%	96.22%	104.33%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	7.53	7.53	6.30	7.39	6.79	7.81	6.18	-
P/RPS	2.77	5.69	1.42	2.36	3.09	7.38	1.38	59.05%
YoY %	-51.32%	300.70%	-39.83%	-23.62%	-58.13%	434.78%	-	-
Horiz. %	200.72%	412.32%	102.90%	171.01%	223.91%	534.78%	100.00%	-
P/EPS	28.33	57.86	13.49	23.66	35.05	101.69	17.01	40.46%
YoY %	-51.04%	328.91%	-42.98%	-32.50%	-65.53%	497.82%	-	-
Horiz. %	166.55%	340.15%	79.31%	139.09%	206.06%	597.82%	100.00%	-
EY	3.53	1.73	7.42	4.23	2.85	0.98	5.88	-28.81%
YoY %	104.05%	-76.68%	75.41%	48.42%	190.82%	-83.33%	-	-
Horiz. %	60.03%	29.42%	126.19%	71.94%	48.47%	16.67%	100.00%	-
DY	3.10	0.00	2.73	2.33	2.54	2.21	6.52	-39.05%
YoY %	0.00%	0.00%	17.17%	-8.27%	14.93%	-66.10%	-	-
Horiz. %	47.55%	0.00%	41.87%	35.74%	38.96%	33.90%	100.00%	-
P/NAPS	2.02	2.05	1.85	2.21	2.07	2.18	1.71	11.73%
YoY %	-1.46%	10.81%	-16.29%	6.76%	-5.05%	27.49%	-	-
Horiz. %	118.13%	119.88%	108.19%	129.24%	121.05%	127.49%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	29/11/18	15/08/18	24/05/18	22/02/18	23/11/17	17/08/17	18/05/17	-
Price	8.05	7.65	7.03	7.16	7.55	7.97	6.90	-
P/RPS	2.96	5.78	1.59	2.29	3.44	7.53	1.54	54.52%
YoY %	-48.79%	263.52%	-30.57%	-33.43%	-54.32%	388.96%	-	-
Horiz. %	192.21%	375.32%	103.25%	148.70%	223.38%	488.96%	100.00%	-
P/EPS	30.29	58.78	15.05	22.92	38.97	103.78	18.99	36.47%
YoY %	-48.47%	290.56%	-34.34%	-41.19%	-62.45%	446.50%	-	-
Horiz. %	159.51%	309.53%	79.25%	120.70%	205.21%	546.50%	100.00%	-
EY	3.30	1.70	6.65	4.36	2.57	0.96	5.27	-26.78%
YoY %	94.12%	-74.44%	52.52%	69.65%	167.71%	-81.78%	-	-
Horiz. %	62.62%	32.26%	126.19%	82.73%	48.77%	18.22%	100.00%	-
DY	2.90	0.00	2.45	2.41	2.28	2.16	5.84	-37.26%
YoY %	0.00%	0.00%	1.66%	5.70%	5.56%	-63.01%	-	-
Horiz. %	49.66%	0.00%	41.95%	41.27%	39.04%	36.99%	100.00%	-
P/NAPS	2.16	2.08	2.06	2.14	2.30	2.22	1.91	8.53%
YoY %	3.85%	0.97%	-3.74%	-6.96%	3.60%	16.23%	-	-
Horiz. %	113.09%	108.90%	107.85%	112.04%	120.42%	116.23%	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