[SAM] YoY Annualized Quarter Result on 31-Mar-2015 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 34.95%
YoY- 22.31%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 598,164 537,397 620,054 451,520 452,755 383,444 531,144 1.99%
PBT 73,187 55,354 68,672 39,474 32,394 21,631 19,197 24.97%
Tax -10,043 -11,747 -5,578 -4,840 -4,078 -1,671 -1,381 39.17%
NP 63,144 43,607 63,094 34,634 28,316 19,960 17,816 23.46%
-
NP to SH 63,144 43,607 63,094 34,634 28,316 19,960 17,816 23.46%
-
Tax Rate 13.72% 21.22% 8.12% 12.26% 12.59% 7.73% 7.19% -
Total Cost 535,020 493,790 556,960 416,886 424,439 363,484 513,328 0.69%
-
Net Worth 460,919 433,309 435,781 364,138 326,526 294,725 185,686 16.35%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 23,289 48,384 27,622 - - - - -
Div Payout % 36.88% 110.96% 43.78% - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 460,919 433,309 435,781 364,138 326,526 294,725 185,686 16.35%
NOSH 135,166 120,030 85,783 81,645 72,885 71,362 70,872 11.35%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.56% 8.11% 10.18% 7.67% 6.25% 5.21% 3.35% -
ROE 13.70% 10.06% 14.48% 9.51% 8.67% 6.77% 9.59% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 442.54 447.72 722.81 553.03 621.19 537.32 749.44 -8.40%
EPS 46.72 36.33 73.55 42.42 38.85 27.97 25.14 10.87%
DPS 17.23 40.31 32.20 0.00 0.00 0.00 0.00 -
NAPS 3.41 3.61 5.08 4.46 4.48 4.13 2.62 4.48%
Adjusted Per Share Value based on latest NOSH - 84,306
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 88.36 79.38 91.59 66.70 66.88 56.64 78.46 1.99%
EPS 9.33 6.44 9.32 5.12 4.18 2.95 2.63 23.48%
DPS 3.44 7.15 4.08 0.00 0.00 0.00 0.00 -
NAPS 0.6808 0.6401 0.6437 0.5379 0.4823 0.4353 0.2743 16.35%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 6.30 6.18 6.39 2.95 3.30 2.28 2.07 -
P/RPS 1.42 1.38 0.88 0.53 0.53 0.42 0.28 31.05%
P/EPS 13.49 17.01 8.69 6.95 8.49 8.15 8.23 8.58%
EY 7.42 5.88 11.51 14.38 11.77 12.27 12.14 -7.87%
DY 2.73 6.52 5.04 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.71 1.26 0.66 0.74 0.55 0.79 15.22%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 18/05/17 19/05/16 28/05/15 21/05/14 29/05/13 23/05/12 -
Price 7.03 6.90 6.32 3.75 3.40 2.09 3.03 -
P/RPS 1.59 1.54 0.87 0.68 0.55 0.39 0.40 25.84%
P/EPS 15.05 18.99 8.59 8.84 8.75 7.47 12.05 3.77%
EY 6.65 5.27 11.64 11.31 11.43 13.38 8.30 -3.62%
DY 2.45 5.84 5.09 0.00 0.00 0.00 0.00 -
P/NAPS 2.06 1.91 1.24 0.84 0.76 0.51 1.16 10.03%

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