[SAM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 38.09%
YoY- 82.17%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 381,214 248,724 127,182 620,054 458,078 303,053 134,464 99.68%
PBT 33,967 18,748 10,805 68,672 50,802 34,976 14,878 72.95%
Tax -8,779 -3,264 -963 -5,578 -5,112 -3,931 -1,626 206.19%
NP 25,188 15,484 9,842 63,094 45,690 31,045 13,252 53.14%
-
NP to SH 25,188 15,484 9,842 63,094 45,690 31,045 13,252 53.14%
-
Tax Rate 25.85% 17.41% 8.91% 8.12% 10.06% 11.24% 10.93% -
Total Cost 356,026 233,240 117,340 556,960 412,388 272,008 121,212 104.42%
-
Net Worth 408,773 371,113 368,690 435,781 426,337 408,419 392,245 2.77%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 47,623 46,029 41,283 27,622 27,566 27,455 27,161 45.15%
Div Payout % 189.07% 297.27% 419.46% 43.78% 60.33% 88.44% 204.96% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 408,773 371,113 368,690 435,781 426,337 408,419 392,245 2.77%
NOSH 118,142 114,188 102,414 85,783 85,609 85,265 84,353 25.05%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 6.61% 6.23% 7.74% 10.18% 9.97% 10.24% 9.86% -
ROE 6.16% 4.17% 2.67% 14.48% 10.72% 7.60% 3.38% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 322.67 217.82 124.18 722.81 535.08 355.42 159.40 59.68%
EPS 21.32 13.56 9.61 73.55 53.37 36.41 15.71 22.46%
DPS 40.31 40.31 40.31 32.20 32.20 32.20 32.20 16.07%
NAPS 3.46 3.25 3.60 5.08 4.98 4.79 4.65 -17.81%
Adjusted Per Share Value based on latest NOSH - 86,329
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 56.31 36.74 18.79 91.59 67.66 44.76 19.86 99.69%
EPS 3.72 2.29 1.45 9.32 6.75 4.59 1.96 52.99%
DPS 7.03 6.80 6.10 4.08 4.07 4.06 4.01 45.14%
NAPS 0.6038 0.5482 0.5446 0.6437 0.6298 0.6033 0.5794 2.77%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.90 6.93 7.82 6.39 7.40 5.68 5.15 -
P/RPS 1.52 3.18 6.30 0.88 1.38 1.60 3.23 -39.36%
P/EPS 22.98 51.11 81.37 8.69 13.87 15.60 32.78 -20.99%
EY 4.35 1.96 1.23 11.51 7.21 6.41 3.05 26.56%
DY 8.23 5.82 5.15 5.04 4.35 5.67 6.25 20.03%
P/NAPS 1.42 2.13 2.17 1.26 1.49 1.19 1.11 17.75%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 07/02/17 30/11/16 17/08/16 19/05/16 17/02/16 25/11/15 25/08/15 -
Price 5.57 6.18 7.50 6.32 6.85 7.69 4.72 -
P/RPS 1.73 2.84 6.04 0.87 1.28 2.16 2.96 -29.98%
P/EPS 26.13 45.58 78.04 8.59 12.83 21.12 30.04 -8.83%
EY 3.83 2.19 1.28 11.64 7.79 4.73 3.33 9.72%
DY 7.24 6.52 5.37 5.09 4.70 4.19 6.82 4.04%
P/NAPS 1.61 1.90 2.08 1.24 1.38 1.61 1.02 35.37%

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