[SAM] QoQ Quarter Result on 31-Dec-2014 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 88.37%
YoY- 96.98%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 168,589 134,464 132,493 113,542 112,328 93,157 125,803 21.52%
PBT 20,098 14,878 16,910 13,086 7,358 2,120 9,843 60.87%
Tax -2,305 -1,626 -1,524 -1,541 -1,229 -546 -87 786.95%
NP 17,793 13,252 15,386 11,545 6,129 1,574 9,756 49.21%
-
NP to SH 17,793 13,252 15,386 11,545 6,129 1,574 9,756 49.21%
-
Tax Rate 11.47% 10.93% 9.01% 11.78% 16.70% 25.75% 0.88% -
Total Cost 150,796 121,212 117,107 101,997 106,199 91,583 116,047 19.06%
-
Net Worth 412,728 392,245 376,008 348,035 315,987 319,318 328,589 16.39%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 27,161 - - - - - -
Div Payout % - 204.96% - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 412,728 392,245 376,008 348,035 315,987 319,318 328,589 16.39%
NOSH 86,164 84,353 84,306 84,270 82,936 75,311 73,345 11.32%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.55% 9.86% 11.61% 10.17% 5.46% 1.69% 7.75% -
ROE 4.31% 3.38% 4.09% 3.32% 1.94% 0.49% 2.97% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 195.66 159.40 157.16 134.74 135.44 123.70 171.52 9.16%
EPS 20.65 15.71 18.25 13.70 7.39 2.09 13.30 34.04%
DPS 0.00 32.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.79 4.65 4.46 4.13 3.81 4.24 4.48 4.55%
Adjusted Per Share Value based on latest NOSH - 84,270
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 24.90 19.86 19.57 16.77 16.59 13.76 18.58 21.53%
EPS 2.63 1.96 2.27 1.71 0.91 0.23 1.44 49.36%
DPS 0.00 4.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6097 0.5794 0.5554 0.5141 0.4668 0.4717 0.4854 16.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 5.68 5.15 2.95 2.69 3.30 3.40 3.30 -
P/RPS 2.90 3.23 1.88 2.00 2.44 2.75 1.92 31.61%
P/EPS 27.51 32.78 16.16 19.64 44.65 162.68 24.81 7.12%
EY 3.64 3.05 6.19 5.09 2.24 0.61 4.03 -6.55%
DY 0.00 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.11 0.66 0.65 0.87 0.80 0.74 37.22%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 28/05/15 25/02/15 05/11/14 29/08/14 21/05/14 -
Price 7.69 4.72 3.75 2.90 2.96 3.50 3.40 -
P/RPS 3.93 2.96 2.39 2.15 2.19 2.83 1.98 57.87%
P/EPS 37.24 30.04 20.55 21.17 40.05 167.46 25.56 28.48%
EY 2.69 3.33 4.87 4.72 2.50 0.60 3.91 -22.05%
DY 0.00 6.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.02 0.84 0.70 0.78 0.83 0.76 64.87%

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