[SAM] QoQ Quarter Result on 31-Dec-2019 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 27.2%
YoY- 29.77%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 220,898 170,980 253,658 279,381 210,463 195,165 195,761 8.36%
PBT 22,156 11,739 18,530 33,622 24,907 22,592 25,845 -9.73%
Tax -6,672 -4,533 -3,612 -7,478 -4,353 -4,385 -3,401 56.51%
NP 15,484 7,206 14,918 26,144 20,554 18,207 22,444 -21.87%
-
NP to SH 15,484 7,206 14,918 26,144 20,554 18,207 22,444 -21.87%
-
Tax Rate 30.11% 38.61% 19.49% 22.24% 17.48% 19.41% 13.16% -
Total Cost 205,414 163,774 238,740 253,237 189,909 176,958 173,317 11.95%
-
Net Worth 589,327 590,679 609,603 569,052 546,074 563,646 535,261 6.60%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 19,950 - - - - -
Div Payout % - - 133.74% - - - - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 589,327 590,679 609,603 569,052 546,074 563,646 535,261 6.60%
NOSH 135,166 135,166 135,166 135,166 135,166 135,166 135,166 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 7.01% 4.21% 5.88% 9.36% 9.77% 9.33% 11.47% -
ROE 2.63% 1.22% 2.45% 4.59% 3.76% 3.23% 4.19% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 163.43 126.50 187.66 206.69 155.71 144.39 144.83 8.36%
EPS 11.46 5.33 11.04 19.34 15.21 13.47 16.60 -21.83%
DPS 0.00 0.00 14.76 0.00 0.00 0.00 0.00 -
NAPS 4.36 4.37 4.51 4.21 4.04 4.17 3.96 6.60%
Adjusted Per Share Value based on latest NOSH - 135,166
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 32.63 25.26 37.47 41.27 31.09 28.83 28.92 8.35%
EPS 2.29 1.06 2.20 3.86 3.04 2.69 3.32 -21.88%
DPS 0.00 0.00 2.95 0.00 0.00 0.00 0.00 -
NAPS 0.8705 0.8725 0.9005 0.8406 0.8066 0.8326 0.7907 6.60%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 6.85 7.50 5.33 7.94 8.03 8.31 7.79 -
P/RPS 4.19 5.93 2.84 3.84 5.16 5.76 5.38 -15.31%
P/EPS 59.80 140.68 48.29 41.05 52.81 61.69 46.91 17.51%
EY 1.67 0.71 2.07 2.44 1.89 1.62 2.13 -14.93%
DY 0.00 0.00 2.77 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.72 1.18 1.89 1.99 1.99 1.97 -14.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 19/08/20 05/06/20 28/02/20 27/11/19 29/08/19 21/05/19 -
Price 7.22 7.09 5.76 7.50 8.08 7.98 8.19 -
P/RPS 4.42 5.60 3.07 3.63 5.19 5.53 5.65 -15.06%
P/EPS 63.03 132.99 52.19 38.78 53.14 59.24 49.32 17.71%
EY 1.59 0.75 1.92 2.58 1.88 1.69 2.03 -14.99%
DY 0.00 0.00 2.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 1.62 1.28 1.78 2.00 1.91 2.07 -13.64%

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