[SAM] QoQ Quarter Result on 30-Sep-2018 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 4.21%
YoY- 22.55%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 195,165 195,761 191,270 189,168 178,767 175,711 143,491 22.82%
PBT 22,592 25,845 23,860 22,921 22,171 22,146 18,572 13.99%
Tax -4,385 -3,401 -3,713 -4,590 -4,580 -1,221 -983 171.72%
NP 18,207 22,444 20,147 18,331 17,591 20,925 17,589 2.33%
-
NP to SH 18,207 22,444 20,147 18,331 17,591 20,925 17,589 2.33%
-
Tax Rate 19.41% 13.16% 15.56% 20.03% 20.66% 5.51% 5.29% -
Total Cost 176,958 173,317 171,123 170,837 161,176 154,786 125,902 25.55%
-
Net Worth 563,646 535,261 527,151 502,821 497,414 460,919 452,809 15.76%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 563,646 535,261 527,151 502,821 497,414 460,919 452,809 15.76%
NOSH 135,166 135,166 135,166 135,166 135,166 135,166 135,166 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.33% 11.47% 10.53% 9.69% 9.84% 11.91% 12.26% -
ROE 3.23% 4.19% 3.82% 3.65% 3.54% 4.54% 3.88% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 144.39 144.83 141.51 139.95 132.26 130.00 106.16 22.82%
EPS 13.47 16.60 14.91 13.56 13.01 15.48 13.01 2.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 3.96 3.90 3.72 3.68 3.41 3.35 15.76%
Adjusted Per Share Value based on latest NOSH - 135,166
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 28.83 28.92 28.25 27.94 26.41 25.95 21.20 22.81%
EPS 2.69 3.32 2.98 2.71 2.60 3.09 2.60 2.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8326 0.7907 0.7787 0.7427 0.7347 0.6808 0.6689 15.75%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 8.31 7.79 7.36 7.53 7.53 6.30 7.39 -
P/RPS 5.76 5.38 5.20 5.38 5.69 4.85 6.96 -11.88%
P/EPS 61.69 46.91 49.38 55.52 57.86 40.70 56.79 5.68%
EY 1.62 2.13 2.03 1.80 1.73 2.46 1.76 -5.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.97 1.89 2.02 2.05 1.85 2.21 -6.76%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 21/05/19 20/02/19 29/11/18 15/08/18 24/05/18 22/02/18 -
Price 7.98 8.19 7.64 8.05 7.65 7.03 7.16 -
P/RPS 5.53 5.65 5.40 5.75 5.78 5.41 6.74 -12.39%
P/EPS 59.24 49.32 51.26 59.36 58.78 45.41 55.02 5.06%
EY 1.69 2.03 1.95 1.68 1.70 2.20 1.82 -4.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.07 1.96 2.16 2.08 2.06 2.14 -7.31%

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