[SAM] QoQ Quarter Result on 31-Mar-2016 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 18.84%
YoY- 13.12%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 132,490 121,542 127,182 161,976 155,025 168,589 134,464 -0.97%
PBT 15,219 7,943 10,805 17,870 15,826 20,098 14,878 1.51%
Tax -5,515 -2,301 -963 -466 -1,181 -2,305 -1,626 124.91%
NP 9,704 5,642 9,842 17,404 14,645 17,793 13,252 -18.68%
-
NP to SH 9,704 5,642 9,842 17,404 14,645 17,793 13,252 -18.68%
-
Tax Rate 36.24% 28.97% 8.91% 2.61% 7.46% 11.47% 10.93% -
Total Cost 122,786 115,900 117,340 144,572 140,380 150,796 121,212 0.85%
-
Net Worth 435,484 409,296 368,690 438,553 429,770 412,728 392,245 7.18%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - 27,161 -
Div Payout % - - - - - - 204.96% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 435,484 409,296 368,690 438,553 429,770 412,728 392,245 7.18%
NOSH 125,862 125,937 102,414 86,329 86,299 86,164 84,353 30.41%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 7.32% 4.64% 7.74% 10.74% 9.45% 10.55% 9.86% -
ROE 2.23% 1.38% 2.67% 3.97% 3.41% 4.31% 3.38% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 105.27 96.51 124.18 187.63 179.64 195.66 159.40 -24.06%
EPS 7.71 4.48 9.61 20.16 16.97 20.65 15.71 -37.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 32.20 -
NAPS 3.46 3.25 3.60 5.08 4.98 4.79 4.65 -17.81%
Adjusted Per Share Value based on latest NOSH - 86,329
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.57 17.95 18.79 23.93 22.90 24.90 19.86 -0.97%
EPS 1.43 0.83 1.45 2.57 2.16 2.63 1.96 -18.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.01 -
NAPS 0.6433 0.6046 0.5446 0.6478 0.6348 0.6097 0.5794 7.18%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 4.90 6.93 7.82 6.39 7.40 5.68 5.15 -
P/RPS 4.65 7.18 6.30 3.41 4.12 2.90 3.23 27.35%
P/EPS 63.55 154.69 81.37 31.70 43.61 27.51 32.78 55.16%
EY 1.57 0.65 1.23 3.15 2.29 3.64 3.05 -35.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 1.42 2.13 2.17 1.26 1.49 1.19 1.11 17.75%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 07/02/17 30/11/16 17/08/16 19/05/16 17/02/16 25/11/15 25/08/15 -
Price 5.57 6.18 7.50 6.32 6.85 7.69 4.72 -
P/RPS 5.29 6.40 6.04 3.37 3.81 3.93 2.96 47.00%
P/EPS 72.24 137.95 78.04 31.35 40.37 37.24 30.04 79.01%
EY 1.38 0.72 1.28 3.19 2.48 2.69 3.33 -44.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.82 -
P/NAPS 1.61 1.90 2.08 1.24 1.38 1.61 1.02 35.37%

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