[SAM] YoY Cumulative Quarter Result on 30-Jun-2017 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -77.82%
YoY- -1.73%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 170,980 195,165 178,767 133,357 127,182 134,464 93,157 10.64%
PBT 11,739 22,592 22,171 13,155 10,805 14,878 2,120 32.97%
Tax -4,533 -4,385 -4,580 -3,483 -963 -1,626 -546 42.25%
NP 7,206 18,207 17,591 9,672 9,842 13,252 1,574 28.82%
-
NP to SH 7,206 18,207 17,591 9,672 9,842 13,252 1,574 28.82%
-
Tax Rate 38.61% 19.41% 20.66% 26.48% 8.91% 10.93% 25.75% -
Total Cost 163,774 176,958 161,176 123,685 117,340 121,212 91,583 10.16%
-
Net Worth 590,679 563,646 497,414 452,115 368,690 392,245 319,318 10.78%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - 21,699 41,283 27,161 - -
Div Payout % - - - 224.35% 419.46% 204.96% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 590,679 563,646 497,414 452,115 368,690 392,245 319,318 10.78%
NOSH 135,166 135,166 135,166 125,937 102,414 84,353 75,311 10.22%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 4.21% 9.33% 9.84% 7.25% 7.74% 9.86% 1.69% -
ROE 1.22% 3.23% 3.54% 2.14% 2.67% 3.38% 0.49% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 126.50 144.39 132.26 105.89 124.18 159.40 123.70 0.37%
EPS 5.33 13.47 13.01 7.68 9.61 15.71 2.09 16.86%
DPS 0.00 0.00 0.00 17.23 40.31 32.20 0.00 -
NAPS 4.37 4.17 3.68 3.59 3.60 4.65 4.24 0.50%
Adjusted Per Share Value based on latest NOSH - 125,937
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 25.26 28.83 26.41 19.70 18.79 19.86 13.76 10.64%
EPS 1.06 2.69 2.60 1.43 1.45 1.96 0.23 28.97%
DPS 0.00 0.00 0.00 3.21 6.10 4.01 0.00 -
NAPS 0.8725 0.8326 0.7347 0.6678 0.5446 0.5794 0.4717 10.78%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 7.50 8.31 7.53 7.81 7.82 5.15 3.40 -
P/RPS 5.93 5.76 5.69 7.38 6.30 3.23 2.75 13.65%
P/EPS 140.68 61.69 57.86 101.69 81.37 32.78 162.68 -2.39%
EY 0.71 1.62 1.73 0.98 1.23 3.05 0.61 2.56%
DY 0.00 0.00 0.00 2.21 5.15 6.25 0.00 -
P/NAPS 1.72 1.99 2.05 2.18 2.17 1.11 0.80 13.59%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 29/08/19 15/08/18 17/08/17 17/08/16 25/08/15 29/08/14 -
Price 7.09 7.98 7.65 7.97 7.50 4.72 3.50 -
P/RPS 5.60 5.53 5.78 7.53 6.04 2.96 2.83 12.03%
P/EPS 132.99 59.24 58.78 103.78 78.04 30.04 167.46 -3.76%
EY 0.75 1.69 1.70 0.96 1.28 3.33 0.60 3.78%
DY 0.00 0.00 0.00 2.16 5.37 6.82 0.00 -
P/NAPS 1.62 1.91 2.08 2.22 2.08 1.02 0.83 11.77%

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