[SAM] YoY Annualized Quarter Result on 31-Dec-2018 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 4.06%
YoY- 32.81%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 1,051,622 796,341 913,345 745,606 563,270 508,285 610,770 9.46%
PBT 94,400 70,053 108,161 91,936 68,054 45,289 67,736 5.68%
Tax -22,809 -23,237 -21,621 -17,177 -11,762 -11,705 -6,816 22.27%
NP 71,590 46,816 86,540 74,758 56,292 33,584 60,920 2.72%
-
NP to SH 71,590 46,816 86,540 74,758 56,292 33,584 60,920 2.72%
-
Tax Rate 24.16% 33.17% 19.99% 18.68% 17.28% 25.85% 10.06% -
Total Cost 980,032 749,525 826,805 670,848 506,978 474,701 549,850 10.10%
-
Net Worth 678,103 590,679 569,052 527,151 452,809 408,773 426,337 8.03%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - 52,354 42,100 31,052 63,497 36,755 -
Div Payout % - - 60.50% 56.31% 55.16% 189.07% 60.33% -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 678,103 590,679 569,052 527,151 452,809 408,773 426,337 8.03%
NOSH 135,349 135,166 135,166 135,166 135,166 118,142 85,609 7.92%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.81% 5.88% 9.48% 10.03% 9.99% 6.61% 9.97% -
ROE 10.56% 7.93% 15.21% 14.18% 12.43% 8.22% 14.29% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 776.97 589.15 675.72 551.62 416.72 430.23 713.43 1.43%
EPS 52.89 34.64 64.03 55.31 43.49 28.43 71.16 -4.82%
DPS 0.00 0.00 38.73 31.15 22.97 53.75 42.93 -
NAPS 5.01 4.37 4.21 3.90 3.35 3.46 4.98 0.10%
Adjusted Per Share Value based on latest NOSH - 135,166
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 155.34 117.63 134.91 110.14 83.20 75.08 90.22 9.46%
EPS 10.57 6.92 12.78 11.04 8.32 4.96 9.00 2.71%
DPS 0.00 0.00 7.73 6.22 4.59 9.38 5.43 -
NAPS 1.0016 0.8725 0.8406 0.7787 0.6689 0.6038 0.6298 8.03%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 22.40 7.37 7.94 7.36 7.39 4.90 7.40 -
P/RPS 2.88 1.25 1.18 1.33 1.77 1.14 1.04 18.48%
P/EPS 42.35 21.28 12.40 13.31 17.74 17.24 10.40 26.34%
EY 2.36 4.70 8.06 7.51 5.64 5.80 9.62 -20.86%
DY 0.00 0.00 4.88 4.23 3.11 10.97 5.80 -
P/NAPS 4.47 1.69 1.89 1.89 2.21 1.42 1.49 20.07%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 16/02/22 23/02/21 28/02/20 20/02/19 22/02/18 07/02/17 17/02/16 -
Price 23.54 7.43 7.50 7.64 7.16 5.57 6.85 -
P/RPS 3.03 1.26 1.11 1.39 1.72 1.29 0.96 21.09%
P/EPS 44.50 21.45 11.71 13.81 17.19 19.59 9.63 29.02%
EY 2.25 4.66 8.54 7.24 5.82 5.10 10.39 -22.48%
DY 0.00 0.00 5.16 4.08 3.21 9.65 6.27 -
P/NAPS 4.70 1.70 1.78 1.96 2.14 1.61 1.38 22.63%

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