[SAM] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 24.37%
YoY- 16.54%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 549,088 492,827 451,520 444,830 452,309 451,169 452,755 13.71%
PBT 64,972 52,232 39,474 32,407 26,869 31,731 32,394 58.97%
Tax -6,996 -5,920 -4,840 -3,403 -3,549 -4,278 -4,078 43.26%
NP 57,976 46,312 34,634 29,004 23,320 27,453 28,316 61.17%
-
NP to SH 57,976 46,312 34,634 29,004 23,320 27,453 28,316 61.17%
-
Tax Rate 10.77% 11.33% 12.26% 10.50% 13.21% 13.48% 12.59% -
Total Cost 491,112 446,515 416,886 415,826 428,989 423,716 424,439 10.20%
-
Net Worth 412,728 392,245 376,008 348,035 315,987 319,318 328,589 16.39%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 27,161 27,161 - 14,306 - - - -
Div Payout % 46.85% 58.65% - 49.33% - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 412,728 392,245 376,008 348,035 315,987 319,318 328,589 16.39%
NOSH 86,164 84,353 84,306 84,270 82,936 75,311 73,345 11.32%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 10.56% 9.40% 7.67% 6.52% 5.16% 6.08% 6.25% -
ROE 14.05% 11.81% 9.21% 8.33% 7.38% 8.60% 8.62% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 637.25 584.24 535.57 527.86 545.37 599.07 617.29 2.14%
EPS 67.29 54.90 41.08 34.42 28.12 36.45 38.61 44.77%
DPS 31.52 32.20 0.00 16.98 0.00 0.00 0.00 -
NAPS 4.79 4.65 4.46 4.13 3.81 4.24 4.48 4.55%
Adjusted Per Share Value based on latest NOSH - 84,270
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 81.11 72.80 66.70 65.71 66.81 66.64 66.88 13.71%
EPS 8.56 6.84 5.12 4.28 3.44 4.06 4.18 61.19%
DPS 4.01 4.01 0.00 2.11 0.00 0.00 0.00 -
NAPS 0.6097 0.5794 0.5554 0.5141 0.4668 0.4717 0.4854 16.39%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 5.68 5.15 2.95 2.69 3.30 3.40 3.30 -
P/RPS 0.89 0.88 0.55 0.51 0.61 0.57 0.53 41.23%
P/EPS 8.44 9.38 7.18 7.82 11.74 9.33 8.55 -0.85%
EY 11.85 10.66 13.93 12.79 8.52 10.72 11.70 0.85%
DY 5.55 6.25 0.00 6.31 0.00 0.00 0.00 -
P/NAPS 1.19 1.11 0.66 0.65 0.87 0.80 0.74 37.22%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 25/11/15 25/08/15 28/05/15 25/02/15 05/11/14 29/08/14 21/05/14 -
Price 7.69 4.72 3.75 2.90 2.96 3.50 3.40 -
P/RPS 1.21 0.81 0.70 0.55 0.54 0.58 0.55 69.07%
P/EPS 11.43 8.60 9.13 8.43 10.53 9.60 8.81 18.93%
EY 8.75 11.63 10.95 11.87 9.50 10.42 11.35 -15.91%
DY 4.10 6.82 0.00 5.85 0.00 0.00 0.00 -
P/NAPS 1.61 1.02 0.84 0.70 0.78 0.83 0.76 64.87%

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