[SAM] YoY Annualized Quarter 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- 66.58%
YoY- 3.71%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 563,270 508,285 610,770 425,369 435,936 364,856 485,838 2.49%
PBT 68,054 45,289 67,736 30,085 30,068 21,858 14,981 28.66%
Tax -11,762 -11,705 -6,816 -4,421 -5,321 -3,682 -2,012 34.18%
NP 56,292 33,584 60,920 25,664 24,746 18,176 12,969 27.69%
-
NP to SH 56,292 33,584 60,920 25,664 24,746 18,176 12,969 27.69%
-
Tax Rate 17.28% 25.85% 10.06% 14.70% 17.70% 16.85% 13.43% -
Total Cost 506,978 474,701 549,850 399,705 411,189 346,680 472,869 1.16%
-
Net Worth 452,809 408,773 426,337 333,728 314,198 300,245 181,510 16.44%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 31,052 63,497 36,755 - - - - -
Div Payout % 55.16% 189.07% 60.33% - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 452,809 408,773 426,337 333,728 314,198 300,245 181,510 16.44%
NOSH 135,166 118,142 85,609 80,806 72,731 71,148 70,902 11.34%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.99% 6.61% 9.97% 6.03% 5.68% 4.98% 2.67% -
ROE 12.43% 8.22% 14.29% 7.69% 7.88% 6.05% 7.15% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 416.72 430.23 713.43 526.41 599.38 512.81 685.22 -7.94%
EPS 43.49 28.43 71.16 31.76 34.03 25.55 18.29 15.51%
DPS 22.97 53.75 42.93 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.46 4.98 4.13 4.32 4.22 2.56 4.58%
Adjusted Per Share Value based on latest NOSH - 84,270
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 83.20 75.08 90.22 62.83 64.39 53.89 71.76 2.49%
EPS 8.32 4.96 9.00 3.79 3.66 2.68 1.92 27.65%
DPS 4.59 9.38 5.43 0.00 0.00 0.00 0.00 -
NAPS 0.6689 0.6038 0.6298 0.493 0.4641 0.4435 0.2681 16.44%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 7.39 4.90 7.40 2.69 2.62 2.59 2.07 -
P/RPS 1.77 1.14 1.04 0.51 0.44 0.51 0.30 34.38%
P/EPS 17.74 17.24 10.40 8.47 7.70 10.14 11.32 7.76%
EY 5.64 5.80 9.62 11.81 12.99 9.86 8.84 -7.21%
DY 3.11 10.97 5.80 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 1.42 1.49 0.65 0.61 0.61 0.81 18.19%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 07/02/17 17/02/16 25/02/15 12/02/14 05/02/13 09/02/12 -
Price 7.16 5.57 6.85 2.90 2.73 2.33 2.07 -
P/RPS 1.72 1.29 0.96 0.55 0.46 0.45 0.30 33.74%
P/EPS 17.19 19.59 9.63 9.13 8.02 9.12 11.32 7.20%
EY 5.82 5.10 10.39 10.95 12.46 10.96 8.84 -6.72%
DY 3.21 9.65 6.27 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.61 1.38 0.70 0.63 0.55 0.81 17.55%

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