[SAM] QoQ Quarter Result on 30-Jun-2020 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -51.7%
YoY- -60.42%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 276,425 205,378 220,898 170,980 253,658 279,381 210,463 19.91%
PBT 29,308 18,645 22,156 11,739 18,530 33,622 24,907 11.44%
Tax -4,721 -6,223 -6,672 -4,533 -3,612 -7,478 -4,353 5.55%
NP 24,587 12,422 15,484 7,206 14,918 26,144 20,554 12.67%
-
NP to SH 24,587 12,422 15,484 7,206 14,918 26,144 20,554 12.67%
-
Tax Rate 16.11% 33.38% 30.11% 38.61% 19.49% 22.24% 17.48% -
Total Cost 251,838 192,956 205,414 163,774 238,740 253,237 189,909 20.68%
-
Net Worth 625,823 590,679 589,327 590,679 609,603 569,052 546,074 9.50%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 14,908 - - - 19,950 - - -
Div Payout % 60.64% - - - 133.74% - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 625,823 590,679 589,327 590,679 609,603 569,052 546,074 9.50%
NOSH 135,166 135,166 135,166 135,166 135,166 135,166 135,166 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 8.89% 6.05% 7.01% 4.21% 5.88% 9.36% 9.77% -
ROE 3.93% 2.10% 2.63% 1.22% 2.45% 4.59% 3.76% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 204.51 151.94 163.43 126.50 187.66 206.69 155.71 19.91%
EPS 18.19 9.19 11.46 5.33 11.04 19.34 15.21 12.65%
DPS 11.03 0.00 0.00 0.00 14.76 0.00 0.00 -
NAPS 4.63 4.37 4.36 4.37 4.51 4.21 4.04 9.50%
Adjusted Per Share Value based on latest NOSH - 135,166
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 40.83 30.34 32.63 25.26 37.47 41.27 31.09 19.90%
EPS 3.63 1.83 2.29 1.06 2.20 3.86 3.04 12.54%
DPS 2.20 0.00 0.00 0.00 2.95 0.00 0.00 -
NAPS 0.9244 0.8725 0.8705 0.8725 0.9005 0.8406 0.8066 9.50%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 6.74 7.37 6.85 7.50 5.33 7.94 8.03 -
P/RPS 3.30 4.85 4.19 5.93 2.84 3.84 5.16 -25.75%
P/EPS 37.05 80.19 59.80 140.68 48.29 41.05 52.81 -21.02%
EY 2.70 1.25 1.67 0.71 2.07 2.44 1.89 26.81%
DY 1.64 0.00 0.00 0.00 2.77 0.00 0.00 -
P/NAPS 1.46 1.69 1.57 1.72 1.18 1.89 1.99 -18.63%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 23/02/21 18/11/20 19/08/20 05/06/20 28/02/20 27/11/19 -
Price 6.55 7.43 7.22 7.09 5.76 7.50 8.08 -
P/RPS 3.20 4.89 4.42 5.60 3.07 3.63 5.19 -27.53%
P/EPS 36.01 80.85 63.03 132.99 52.19 38.78 53.14 -22.83%
EY 2.78 1.24 1.59 0.75 1.92 2.58 1.88 29.76%
DY 1.68 0.00 0.00 0.00 2.56 0.00 0.00 -
P/NAPS 1.41 1.70 1.66 1.62 1.28 1.78 2.00 -20.77%

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