[SAM] QoQ Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 67.45%
YoY- 15.76%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 391,878 170,980 938,667 685,009 405,628 195,165 754,966 -35.33%
PBT 33,895 11,739 99,651 81,121 47,499 22,592 94,797 -49.52%
Tax -11,205 -4,533 -19,828 -16,216 -8,738 -4,385 -16,284 -22.00%
NP 22,690 7,206 79,823 64,905 38,761 18,207 78,513 -56.18%
-
NP to SH 22,690 7,206 79,823 64,905 38,761 18,207 78,513 -56.18%
-
Tax Rate 33.06% 38.61% 19.90% 19.99% 18.40% 19.41% 17.18% -
Total Cost 369,188 163,774 858,844 620,104 366,867 176,958 676,453 -33.14%
-
Net Worth 589,327 590,679 609,603 569,052 546,074 563,646 535,261 6.60%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 59,216 39,266 - - 31,575 -
Div Payout % - - 74.18% 60.50% - - 40.22% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 589,327 590,679 609,603 569,052 546,074 563,646 535,261 6.60%
NOSH 135,166 135,166 135,166 135,166 135,166 135,166 135,166 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.79% 4.21% 8.50% 9.48% 9.56% 9.33% 10.40% -
ROE 3.85% 1.22% 13.09% 11.41% 7.10% 3.23% 14.67% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 289.92 126.50 694.45 506.79 300.09 144.39 558.54 -35.33%
EPS 16.79 5.33 59.06 48.02 28.68 13.47 58.09 -56.18%
DPS 0.00 0.00 43.81 29.05 0.00 0.00 23.36 -
NAPS 4.36 4.37 4.51 4.21 4.04 4.17 3.96 6.60%
Adjusted Per Share Value based on latest NOSH - 135,166
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 57.89 25.26 138.65 101.18 59.92 28.83 111.52 -35.33%
EPS 3.35 1.06 11.79 9.59 5.73 2.69 11.60 -56.21%
DPS 0.00 0.00 8.75 5.80 0.00 0.00 4.66 -
NAPS 0.8705 0.8725 0.9005 0.8406 0.8066 0.8326 0.7907 6.60%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 6.85 7.50 5.33 7.94 8.03 8.31 7.79 -
P/RPS 2.36 5.93 0.77 1.57 2.68 5.76 1.39 42.18%
P/EPS 40.81 140.68 9.03 16.54 28.00 61.69 13.41 109.57%
EY 2.45 0.71 11.08 6.05 3.57 1.62 7.46 -52.30%
DY 0.00 0.00 8.22 3.66 0.00 0.00 3.00 -
P/NAPS 1.57 1.72 1.18 1.89 1.99 1.99 1.97 -14.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 19/08/20 05/06/20 28/02/20 27/11/19 29/08/19 21/05/19 -
Price 7.22 7.09 5.76 7.50 8.08 7.98 8.19 -
P/RPS 2.49 5.60 0.83 1.48 2.69 5.53 1.47 41.96%
P/EPS 43.01 132.99 9.75 15.62 28.18 59.24 14.10 109.90%
EY 2.33 0.75 10.25 6.40 3.55 1.69 7.09 -52.28%
DY 0.00 0.00 7.61 3.87 0.00 0.00 2.85 -
P/NAPS 1.66 1.62 1.28 1.78 2.00 1.91 2.07 -13.64%

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