[SAM] YoY Annualized Quarter Result on 30-Jun-2015 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- 53.05%
YoY- 741.93%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 715,068 533,428 508,728 537,856 372,628 378,972 475,296 7.04%
PBT 88,684 52,620 43,220 59,512 8,480 11,132 39,752 14.30%
Tax -18,320 -13,932 -3,852 -6,504 -2,184 -1,384 -3,684 30.63%
NP 70,364 38,688 39,368 53,008 6,296 9,748 36,068 11.77%
-
NP to SH 70,364 38,688 39,368 53,008 6,296 9,748 36,068 11.77%
-
Tax Rate 20.66% 26.48% 8.91% 10.93% 25.75% 12.43% 9.27% -
Total Cost 644,704 494,740 469,360 484,848 366,332 369,224 439,228 6.60%
-
Net Worth 497,414 452,115 368,690 392,245 319,318 296,333 196,360 16.74%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 86,796 165,132 108,647 - - - -
Div Payout % - 224.35% 419.46% 204.97% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 497,414 452,115 368,690 392,245 319,318 296,333 196,360 16.74%
NOSH 135,166 125,937 102,414 84,353 75,311 72,100 70,888 11.35%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.84% 7.25% 7.74% 9.86% 1.69% 2.57% 7.59% -
ROE 14.15% 8.56% 10.68% 13.51% 1.97% 3.29% 18.37% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 529.03 423.57 496.74 637.62 494.79 525.62 670.49 -3.87%
EPS 52.04 30.72 38.44 62.84 8.36 13.52 50.88 0.37%
DPS 0.00 68.92 161.24 128.80 0.00 0.00 0.00 -
NAPS 3.68 3.59 3.60 4.65 4.24 4.11 2.77 4.84%
Adjusted Per Share Value based on latest NOSH - 84,353
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 105.63 78.79 75.15 79.45 55.04 55.98 70.21 7.04%
EPS 10.39 5.71 5.82 7.83 0.93 1.44 5.33 11.76%
DPS 0.00 12.82 24.39 16.05 0.00 0.00 0.00 -
NAPS 0.7347 0.6678 0.5446 0.5794 0.4717 0.4377 0.2901 16.74%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 7.53 7.81 7.82 5.15 3.40 2.10 3.00 -
P/RPS 1.42 1.84 1.57 0.81 0.69 0.40 0.45 21.09%
P/EPS 14.46 25.42 20.34 8.20 40.67 15.53 5.90 16.10%
EY 6.91 3.93 4.92 12.20 2.46 6.44 16.96 -13.89%
DY 0.00 8.82 20.62 25.01 0.00 0.00 0.00 -
P/NAPS 2.05 2.18 2.17 1.11 0.80 0.51 1.08 11.26%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 17/08/17 17/08/16 25/08/15 29/08/14 30/08/13 30/08/12 -
Price 7.65 7.97 7.50 4.72 3.50 2.47 2.52 -
P/RPS 1.45 1.88 1.51 0.74 0.71 0.47 0.38 24.99%
P/EPS 14.70 25.94 19.51 7.51 41.87 18.27 4.95 19.88%
EY 6.80 3.85 5.13 13.31 2.39 5.47 20.19 -16.58%
DY 0.00 8.65 21.50 27.29 0.00 0.00 0.00 -
P/NAPS 2.08 2.22 2.08 1.02 0.83 0.60 0.91 14.76%

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