[SAM] YoY Annualized Quarter Result on 30-Jun-2018 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 11.43%
YoY- 81.88%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 811,100 683,920 780,660 715,068 533,428 508,728 537,856 7.07%
PBT 63,888 46,956 90,368 88,684 52,620 43,220 59,512 1.18%
Tax -15,976 -18,132 -17,540 -18,320 -13,932 -3,852 -6,504 16.14%
NP 47,912 28,824 72,828 70,364 38,688 39,368 53,008 -1.66%
-
NP to SH 47,912 28,824 72,828 70,364 38,688 39,368 53,008 -1.66%
-
Tax Rate 25.01% 38.61% 19.41% 20.66% 26.48% 8.91% 10.93% -
Total Cost 763,188 655,096 707,832 644,704 494,740 469,360 484,848 7.84%
-
Net Worth 618,494 590,679 563,646 497,414 452,115 368,690 392,245 7.87%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - 86,796 165,132 108,647 -
Div Payout % - - - - 224.35% 419.46% 204.97% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 618,494 590,679 563,646 497,414 452,115 368,690 392,245 7.87%
NOSH 135,349 135,166 135,166 135,166 125,937 102,414 84,353 8.19%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.91% 4.21% 9.33% 9.84% 7.25% 7.74% 9.86% -
ROE 7.75% 4.88% 12.92% 14.15% 8.56% 10.68% 13.51% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 599.31 505.98 577.55 529.03 423.57 496.74 637.62 -1.02%
EPS 35.40 21.32 53.88 52.04 30.72 38.44 62.84 -9.11%
DPS 0.00 0.00 0.00 0.00 68.92 161.24 128.80 -
NAPS 4.57 4.37 4.17 3.68 3.59 3.60 4.65 -0.28%
Adjusted Per Share Value based on latest NOSH - 135,166
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 119.81 101.02 115.31 105.63 78.79 75.15 79.45 7.07%
EPS 7.08 4.26 10.76 10.39 5.71 5.82 7.83 -1.66%
DPS 0.00 0.00 0.00 0.00 12.82 24.39 16.05 -
NAPS 0.9136 0.8725 0.8326 0.7347 0.6678 0.5446 0.5794 7.87%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 7.11 7.50 8.31 7.53 7.81 7.82 5.15 -
P/RPS 1.19 1.48 1.44 1.42 1.84 1.57 0.81 6.61%
P/EPS 20.08 35.17 15.42 14.46 25.42 20.34 8.20 16.08%
EY 4.98 2.84 6.48 6.91 3.93 4.92 12.20 -13.86%
DY 0.00 0.00 0.00 0.00 8.82 20.62 25.01 -
P/NAPS 1.56 1.72 1.99 2.05 2.18 2.17 1.11 5.83%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 19/08/20 29/08/19 15/08/18 17/08/17 17/08/16 25/08/15 -
Price 16.12 7.09 7.98 7.65 7.97 7.50 4.72 -
P/RPS 2.69 1.40 1.38 1.45 1.88 1.51 0.74 23.97%
P/EPS 45.53 33.25 14.81 14.70 25.94 19.51 7.51 34.99%
EY 2.20 3.01 6.75 6.80 3.85 5.13 13.31 -25.89%
DY 0.00 0.00 0.00 0.00 8.65 21.50 27.29 -
P/NAPS 3.53 1.62 1.91 2.08 2.22 2.08 1.02 22.96%

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