[SAM] YoY Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 12.17%
YoY- 44.8%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 873,681 938,667 754,966 598,164 537,397 620,054 451,520 11.61%
PBT 81,848 99,651 94,797 73,187 55,354 68,672 39,474 12.91%
Tax -22,149 -19,828 -16,284 -10,043 -11,747 -5,578 -4,840 28.82%
NP 59,699 79,823 78,513 63,144 43,607 63,094 34,634 9.49%
-
NP to SH 59,699 79,823 78,513 63,144 43,607 63,094 34,634 9.49%
-
Tax Rate 27.06% 19.90% 17.18% 13.72% 21.22% 8.12% 12.26% -
Total Cost 813,982 858,844 676,453 535,020 493,790 556,960 416,886 11.78%
-
Net Worth 625,823 609,603 535,261 460,919 433,309 435,781 364,138 9.43%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 14,908 59,216 31,575 23,289 48,384 27,622 - -
Div Payout % 24.97% 74.18% 40.22% 36.88% 110.96% 43.78% - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 625,823 609,603 535,261 460,919 433,309 435,781 364,138 9.43%
NOSH 135,166 135,166 135,166 135,166 120,030 85,783 81,645 8.75%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 6.83% 8.50% 10.40% 10.56% 8.11% 10.18% 7.67% -
ROE 9.54% 13.09% 14.67% 13.70% 10.06% 14.48% 9.51% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 646.37 694.45 558.54 442.54 447.72 722.81 553.03 2.63%
EPS 44.17 59.06 58.09 46.72 36.33 73.55 42.42 0.67%
DPS 11.03 43.81 23.36 17.23 40.31 32.20 0.00 -
NAPS 4.63 4.51 3.96 3.41 3.61 5.08 4.46 0.62%
Adjusted Per Share Value based on latest NOSH - 135,166
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 129.05 138.65 111.52 88.36 79.38 91.59 66.70 11.61%
EPS 8.82 11.79 11.60 9.33 6.44 9.32 5.12 9.47%
DPS 2.20 8.75 4.66 3.44 7.15 4.08 0.00 -
NAPS 0.9244 0.9005 0.7907 0.6808 0.6401 0.6437 0.5379 9.43%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 6.74 5.33 7.79 6.30 6.18 6.39 2.95 -
P/RPS 1.04 0.77 1.39 1.42 1.38 0.88 0.53 11.87%
P/EPS 15.26 9.03 13.41 13.49 17.01 8.69 6.95 13.99%
EY 6.55 11.08 7.46 7.42 5.88 11.51 14.38 -12.27%
DY 1.64 8.22 3.00 2.73 6.52 5.04 0.00 -
P/NAPS 1.46 1.18 1.97 1.85 1.71 1.26 0.66 14.13%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 05/06/20 21/05/19 24/05/18 18/05/17 19/05/16 28/05/15 -
Price 6.55 5.76 8.19 7.03 6.90 6.32 3.75 -
P/RPS 1.01 0.83 1.47 1.59 1.54 0.87 0.68 6.80%
P/EPS 14.83 9.75 14.10 15.05 18.99 8.59 8.84 8.99%
EY 6.74 10.25 7.09 6.65 5.27 11.64 11.31 -8.25%
DY 1.68 7.61 2.85 2.45 5.84 5.09 0.00 -
P/NAPS 1.41 1.28 2.07 2.06 1.91 1.24 0.84 9.00%

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