[SAM] QoQ Quarter Result on 31-Dec-2018 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 9.91%
YoY- 14.54%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 210,463 195,165 195,761 191,270 189,168 178,767 175,711 12.77%
PBT 24,907 22,592 25,845 23,860 22,921 22,171 22,146 8.14%
Tax -4,353 -4,385 -3,401 -3,713 -4,590 -4,580 -1,221 133.19%
NP 20,554 18,207 22,444 20,147 18,331 17,591 20,925 -1.18%
-
NP to SH 20,554 18,207 22,444 20,147 18,331 17,591 20,925 -1.18%
-
Tax Rate 17.48% 19.41% 13.16% 15.56% 20.03% 20.66% 5.51% -
Total Cost 189,909 176,958 173,317 171,123 170,837 161,176 154,786 14.59%
-
Net Worth 546,074 563,646 535,261 527,151 502,821 497,414 460,919 11.95%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 546,074 563,646 535,261 527,151 502,821 497,414 460,919 11.95%
NOSH 135,166 135,166 135,166 135,166 135,166 135,166 135,166 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 9.77% 9.33% 11.47% 10.53% 9.69% 9.84% 11.91% -
ROE 3.76% 3.23% 4.19% 3.82% 3.65% 3.54% 4.54% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 155.71 144.39 144.83 141.51 139.95 132.26 130.00 12.77%
EPS 15.21 13.47 16.60 14.91 13.56 13.01 15.48 -1.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.04 4.17 3.96 3.90 3.72 3.68 3.41 11.95%
Adjusted Per Share Value based on latest NOSH - 135,166
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 31.09 28.83 28.92 28.25 27.94 26.41 25.95 12.79%
EPS 3.04 2.69 3.32 2.98 2.71 2.60 3.09 -1.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8066 0.8326 0.7907 0.7787 0.7427 0.7347 0.6808 11.95%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 8.03 8.31 7.79 7.36 7.53 7.53 6.30 -
P/RPS 5.16 5.76 5.38 5.20 5.38 5.69 4.85 4.21%
P/EPS 52.81 61.69 46.91 49.38 55.52 57.86 40.70 18.94%
EY 1.89 1.62 2.13 2.03 1.80 1.73 2.46 -16.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.99 1.97 1.89 2.02 2.05 1.85 4.97%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 29/08/19 21/05/19 20/02/19 29/11/18 15/08/18 24/05/18 -
Price 8.08 7.98 8.19 7.64 8.05 7.65 7.03 -
P/RPS 5.19 5.53 5.65 5.40 5.75 5.78 5.41 -2.72%
P/EPS 53.14 59.24 49.32 51.26 59.36 58.78 45.41 11.03%
EY 1.88 1.69 2.03 1.95 1.68 1.70 2.20 -9.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.91 2.07 1.96 2.16 2.08 2.06 -1.94%

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