[SAM] QoQ Quarter Result on 31-Dec-2017 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 17.59%
YoY- 81.26%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 189,168 178,767 175,711 143,491 145,605 133,357 156,183 13.61%
PBT 22,921 22,171 22,146 18,572 19,314 13,155 21,387 4.72%
Tax -4,590 -4,580 -1,221 -983 -4,356 -3,483 -2,968 33.69%
NP 18,331 17,591 20,925 17,589 14,958 9,672 18,419 -0.31%
-
NP to SH 18,331 17,591 20,925 17,589 14,958 9,672 18,419 -0.31%
-
Tax Rate 20.03% 20.66% 5.51% 5.29% 22.55% 26.48% 13.88% -
Total Cost 170,837 161,176 154,786 125,902 130,647 123,685 137,764 15.40%
-
Net Worth 502,821 497,414 460,919 452,809 416,969 452,115 454,494 6.96%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 502,821 497,414 460,919 452,809 416,969 452,115 454,494 6.96%
NOSH 135,166 135,166 135,166 135,166 125,922 125,937 125,898 4.84%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.69% 9.84% 11.91% 12.26% 10.27% 7.25% 11.79% -
ROE 3.65% 3.54% 4.54% 3.88% 3.59% 2.14% 4.05% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 139.95 132.26 130.00 106.16 114.54 105.89 124.05 8.36%
EPS 13.56 13.01 15.48 13.01 11.77 7.68 14.63 -4.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.72 3.68 3.41 3.35 3.28 3.59 3.61 2.01%
Adjusted Per Share Value based on latest NOSH - 135,166
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 27.94 26.41 25.95 21.20 21.51 19.70 23.07 13.60%
EPS 2.71 2.60 3.09 2.60 2.21 1.43 2.72 -0.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7427 0.7347 0.6808 0.6689 0.6159 0.6678 0.6713 6.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 7.53 7.53 6.30 7.39 6.79 7.81 6.18 -
P/RPS 5.38 5.69 4.85 6.96 5.93 7.38 4.98 5.28%
P/EPS 55.52 57.86 40.70 56.79 57.71 101.69 42.24 19.97%
EY 1.80 1.73 2.46 1.76 1.73 0.98 2.37 -16.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.05 1.85 2.21 2.07 2.18 1.71 11.73%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 15/08/18 24/05/18 22/02/18 23/11/17 17/08/17 18/05/17 -
Price 8.05 7.65 7.03 7.16 7.55 7.97 6.90 -
P/RPS 5.75 5.78 5.41 6.74 6.59 7.53 5.56 2.26%
P/EPS 59.36 58.78 45.41 55.02 64.17 103.78 47.16 16.56%
EY 1.68 1.70 2.20 1.82 1.56 0.96 2.12 -14.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.08 2.06 2.14 2.30 2.22 1.91 8.53%

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