[SAM] QoQ TTM Result on 30-Sep-2018 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 4.75%
YoY- 41.1%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 771,364 754,966 734,916 687,137 643,574 598,164 578,636 21.18%
PBT 95,218 94,797 91,098 85,810 82,203 73,187 72,428 20.06%
Tax -16,089 -16,284 -14,104 -11,374 -11,140 -10,043 -11,790 23.09%
NP 79,129 78,513 76,994 74,436 71,063 63,144 60,638 19.47%
-
NP to SH 79,129 78,513 76,994 74,436 71,063 63,144 60,638 19.47%
-
Tax Rate 16.90% 17.18% 15.48% 13.25% 13.55% 13.72% 16.28% -
Total Cost 692,235 676,453 657,922 612,701 572,511 535,020 517,998 21.38%
-
Net Worth 563,646 535,261 527,151 502,821 497,414 460,919 452,809 15.76%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 563,646 535,261 527,151 502,821 497,414 460,919 452,809 15.76%
NOSH 135,166 135,166 135,166 135,166 135,166 135,166 135,166 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.26% 10.40% 10.48% 10.83% 11.04% 10.56% 10.48% -
ROE 14.04% 14.67% 14.61% 14.80% 14.29% 13.70% 13.39% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 570.67 558.54 543.71 508.36 476.13 442.54 428.09 21.18%
EPS 58.54 58.09 56.96 55.07 52.57 46.72 44.86 19.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.17 3.96 3.90 3.72 3.68 3.41 3.35 15.76%
Adjusted Per Share Value based on latest NOSH - 135,166
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 113.94 111.52 108.56 101.50 95.06 88.36 85.47 21.19%
EPS 11.69 11.60 11.37 11.00 10.50 9.33 8.96 19.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8326 0.7907 0.7787 0.7427 0.7347 0.6808 0.6689 15.75%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 8.31 7.79 7.36 7.53 7.53 6.30 7.39 -
P/RPS 1.46 1.39 1.35 1.48 1.58 1.42 1.73 -10.72%
P/EPS 14.20 13.41 12.92 13.67 14.32 13.49 16.47 -9.43%
EY 7.04 7.46 7.74 7.31 6.98 7.42 6.07 10.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.99 1.97 1.89 2.02 2.05 1.85 2.21 -6.76%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 21/05/19 20/02/19 29/11/18 15/08/18 24/05/18 22/02/18 -
Price 7.98 8.19 7.64 8.05 7.65 7.03 7.16 -
P/RPS 1.40 1.47 1.41 1.58 1.61 1.59 1.67 -11.12%
P/EPS 13.63 14.10 13.41 14.62 14.55 15.05 15.96 -10.01%
EY 7.34 7.09 7.46 6.84 6.87 6.65 6.27 11.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 2.07 1.96 2.16 2.08 2.06 2.14 -7.31%

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