[SAM] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 14.95%
YoY- 42.37%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 687,137 643,574 598,164 578,636 567,635 543,572 537,397 17.78%
PBT 85,810 82,203 73,187 72,428 69,075 57,704 55,354 33.90%
Tax -11,374 -11,140 -10,043 -11,790 -16,322 -14,267 -11,747 -2.12%
NP 74,436 71,063 63,144 60,638 52,753 43,437 43,607 42.78%
-
NP to SH 74,436 71,063 63,144 60,638 52,753 43,437 43,607 42.78%
-
Tax Rate 13.25% 13.55% 13.72% 16.28% 23.63% 24.72% 21.22% -
Total Cost 612,701 572,511 535,020 517,998 514,882 500,135 493,790 15.45%
-
Net Worth 502,821 497,414 460,919 452,809 416,969 452,115 454,494 6.96%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 502,821 497,414 460,919 452,809 416,969 452,115 454,494 6.96%
NOSH 135,166 135,166 135,166 135,166 125,922 125,937 125,898 4.84%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.83% 11.04% 10.56% 10.48% 9.29% 7.99% 8.11% -
ROE 14.80% 14.29% 13.70% 13.39% 12.65% 9.61% 9.59% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 508.36 476.13 442.54 428.09 446.52 431.62 426.85 12.34%
EPS 55.07 52.57 46.72 44.86 41.50 34.49 34.64 36.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.72 3.68 3.41 3.35 3.28 3.59 3.61 2.01%
Adjusted Per Share Value based on latest NOSH - 135,166
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 101.50 95.06 88.36 85.47 83.85 80.29 79.38 17.78%
EPS 11.00 10.50 9.33 8.96 7.79 6.42 6.44 42.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7427 0.7347 0.6808 0.6689 0.6159 0.6678 0.6713 6.96%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 7.53 7.53 6.30 7.39 6.79 7.81 6.18 -
P/RPS 1.48 1.58 1.42 1.73 1.52 1.81 1.45 1.37%
P/EPS 13.67 14.32 13.49 16.47 16.36 22.64 17.84 -16.24%
EY 7.31 6.98 7.42 6.07 6.11 4.42 5.60 19.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.02 2.05 1.85 2.21 2.07 2.18 1.71 11.73%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 29/11/18 15/08/18 24/05/18 22/02/18 23/11/17 17/08/17 18/05/17 -
Price 8.05 7.65 7.03 7.16 7.55 7.97 6.90 -
P/RPS 1.58 1.61 1.59 1.67 1.69 1.85 1.62 -1.65%
P/EPS 14.62 14.55 15.05 15.96 18.19 23.11 19.92 -18.61%
EY 6.84 6.87 6.65 6.27 5.50 4.33 5.02 22.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.16 2.08 2.06 2.14 2.30 2.22 1.91 8.53%

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