[SAM] QoQ Quarter Result on 30-Jun-2016 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
17-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -43.45%
YoY- -25.73%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 156,183 132,490 121,542 127,182 161,976 155,025 168,589 -4.96%
PBT 21,387 15,219 7,943 10,805 17,870 15,826 20,098 4.22%
Tax -2,968 -5,515 -2,301 -963 -466 -1,181 -2,305 18.33%
NP 18,419 9,704 5,642 9,842 17,404 14,645 17,793 2.32%
-
NP to SH 18,419 9,704 5,642 9,842 17,404 14,645 17,793 2.32%
-
Tax Rate 13.88% 36.24% 28.97% 8.91% 2.61% 7.46% 11.47% -
Total Cost 137,764 122,786 115,900 117,340 144,572 140,380 150,796 -5.84%
-
Net Worth 454,494 435,484 409,296 368,690 438,553 429,770 412,728 6.63%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 454,494 435,484 409,296 368,690 438,553 429,770 412,728 6.63%
NOSH 125,898 125,862 125,937 102,414 86,329 86,299 86,164 28.73%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.79% 7.32% 4.64% 7.74% 10.74% 9.45% 10.55% -
ROE 4.05% 2.23% 1.38% 2.67% 3.97% 3.41% 4.31% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 124.05 105.27 96.51 124.18 187.63 179.64 195.66 -26.17%
EPS 14.63 7.71 4.48 9.61 20.16 16.97 20.65 -20.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.61 3.46 3.25 3.60 5.08 4.98 4.79 -17.16%
Adjusted Per Share Value based on latest NOSH - 102,414
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 23.07 19.57 17.95 18.79 23.93 22.90 24.90 -4.95%
EPS 2.72 1.43 0.83 1.45 2.57 2.16 2.63 2.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6713 0.6433 0.6046 0.5446 0.6478 0.6348 0.6097 6.62%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 6.18 4.90 6.93 7.82 6.39 7.40 5.68 -
P/RPS 4.98 4.65 7.18 6.30 3.41 4.12 2.90 43.35%
P/EPS 42.24 63.55 154.69 81.37 31.70 43.61 27.51 33.05%
EY 2.37 1.57 0.65 1.23 3.15 2.29 3.64 -24.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.42 2.13 2.17 1.26 1.49 1.19 27.31%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/05/17 07/02/17 30/11/16 17/08/16 19/05/16 17/02/16 25/11/15 -
Price 6.90 5.57 6.18 7.50 6.32 6.85 7.69 -
P/RPS 5.56 5.29 6.40 6.04 3.37 3.81 3.93 25.99%
P/EPS 47.16 72.24 137.95 78.04 31.35 40.37 37.24 17.03%
EY 2.12 1.38 0.72 1.28 3.19 2.48 2.69 -14.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.61 1.90 2.08 1.24 1.38 1.61 12.05%

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