[SAM] QoQ Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 56.09%
YoY- 32.81%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 405,628 195,165 754,966 559,205 367,935 178,767 598,164 -22.79%
PBT 47,499 22,592 94,797 68,952 45,092 22,171 73,187 -25.01%
Tax -8,738 -4,385 -16,284 -12,883 -9,170 -4,580 -10,043 -8.85%
NP 38,761 18,207 78,513 56,069 35,922 17,591 63,144 -27.75%
-
NP to SH 38,761 18,207 78,513 56,069 35,922 17,591 63,144 -27.75%
-
Tax Rate 18.40% 19.41% 17.18% 18.68% 20.34% 20.66% 13.72% -
Total Cost 366,867 176,958 676,453 503,136 332,013 161,176 535,020 -22.22%
-
Net Worth 546,074 563,646 535,261 527,151 502,821 497,414 460,919 11.95%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - 31,575 31,575 31,575 - 23,289 -
Div Payout % - - 40.22% 56.31% 87.90% - 36.88% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 546,074 563,646 535,261 527,151 502,821 497,414 460,919 11.95%
NOSH 135,166 135,166 135,166 135,166 135,166 135,166 135,166 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.56% 9.33% 10.40% 10.03% 9.76% 9.84% 10.56% -
ROE 7.10% 3.23% 14.67% 10.64% 7.14% 3.54% 13.70% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 300.09 144.39 558.54 413.71 272.21 132.26 442.54 -22.79%
EPS 28.68 13.47 58.09 41.48 26.58 13.01 46.72 -27.74%
DPS 0.00 0.00 23.36 23.36 23.36 0.00 17.23 -
NAPS 4.04 4.17 3.96 3.90 3.72 3.68 3.41 11.95%
Adjusted Per Share Value based on latest NOSH - 135,166
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 59.92 28.83 111.52 82.60 54.35 26.41 88.36 -22.79%
EPS 5.73 2.69 11.60 8.28 5.31 2.60 9.33 -27.72%
DPS 0.00 0.00 4.66 4.66 4.66 0.00 3.44 -
NAPS 0.8066 0.8326 0.7907 0.7787 0.7427 0.7347 0.6808 11.95%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 8.03 8.31 7.79 7.36 7.53 7.53 6.30 -
P/RPS 2.68 5.76 1.39 1.78 2.77 5.69 1.42 52.66%
P/EPS 28.00 61.69 13.41 17.74 28.33 57.86 13.49 62.64%
EY 3.57 1.62 7.46 5.64 3.53 1.73 7.42 -38.57%
DY 0.00 0.00 3.00 3.17 3.10 0.00 2.73 -
P/NAPS 1.99 1.99 1.97 1.89 2.02 2.05 1.85 4.97%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 29/08/19 21/05/19 20/02/19 29/11/18 15/08/18 24/05/18 -
Price 8.08 7.98 8.19 7.64 8.05 7.65 7.03 -
P/RPS 2.69 5.53 1.47 1.85 2.96 5.78 1.59 41.93%
P/EPS 28.18 59.24 14.10 18.42 30.29 58.78 15.05 51.85%
EY 3.55 1.69 7.09 5.43 3.30 1.70 6.65 -34.16%
DY 0.00 0.00 2.85 3.06 2.90 0.00 2.45 -
P/NAPS 2.00 1.91 2.07 1.96 2.16 2.08 2.06 -1.94%

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