[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
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 367,935 178,767 598,164 422,453 278,962 133,357 537,397 -22.30%
PBT 45,092 22,171 73,187 51,041 32,469 13,155 55,354 -12.76%
Tax -9,170 -4,580 -10,043 -8,822 -7,839 -3,483 -11,747 -15.20%
NP 35,922 17,591 63,144 42,219 24,630 9,672 43,607 -12.11%
-
NP to SH 35,922 17,591 63,144 42,219 24,630 9,672 43,607 -12.11%
-
Tax Rate 20.34% 20.66% 13.72% 17.28% 24.14% 26.48% 21.22% -
Total Cost 332,013 161,176 535,020 380,234 254,332 123,685 493,790 -23.23%
-
Net Worth 502,821 497,414 460,919 452,809 416,969 452,115 433,309 10.41%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 31,575 - 23,289 23,289 21,903 21,699 48,384 -24.74%
Div Payout % 87.90% - 36.88% 55.16% 88.93% 224.35% 110.96% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 502,821 497,414 460,919 452,809 416,969 452,115 433,309 10.41%
NOSH 135,166 135,166 135,166 135,166 125,922 125,937 120,030 8.23%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.76% 9.84% 10.56% 9.99% 8.83% 7.25% 8.11% -
ROE 7.14% 3.54% 13.70% 9.32% 5.91% 2.14% 10.06% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 272.21 132.26 442.54 312.54 219.44 105.89 447.72 -28.21%
EPS 26.58 13.01 46.72 32.62 19.47 7.68 36.33 -18.79%
DPS 23.36 0.00 17.23 17.23 17.23 17.23 40.31 -30.46%
NAPS 3.72 3.68 3.41 3.35 3.28 3.59 3.61 2.01%
Adjusted Per Share Value based on latest NOSH - 135,166
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 54.35 26.41 88.36 62.40 41.21 19.70 79.38 -22.29%
EPS 5.31 2.60 9.33 6.24 3.64 1.43 6.44 -12.05%
DPS 4.66 0.00 3.44 3.44 3.24 3.21 7.15 -24.80%
NAPS 0.7427 0.7347 0.6808 0.6689 0.6159 0.6678 0.6401 10.40%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
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%
P/EPS 28.33 57.86 13.49 23.66 35.05 101.69 17.01 40.46%
EY 3.53 1.73 7.42 4.23 2.85 0.98 5.88 -28.81%
DY 3.10 0.00 2.73 2.33 2.54 2.21 6.52 -39.05%
P/NAPS 2.02 2.05 1.85 2.21 2.07 2.18 1.71 11.73%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
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%
P/EPS 30.29 58.78 15.05 22.92 38.97 103.78 18.99 36.47%
EY 3.30 1.70 6.65 4.36 2.57 0.96 5.27 -26.78%
DY 2.90 0.00 2.45 2.41 2.28 2.16 5.84 -37.26%
P/NAPS 2.16 2.08 2.06 2.14 2.30 2.22 1.91 8.53%

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