[SAM] YoY Cumulative Quarter Result on 30-Sep-2014 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
05-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 389.39%
YoY- -39.34%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 278,962 248,724 303,053 205,485 205,931 171,001 255,770 1.45%
PBT 32,469 18,748 34,976 9,478 15,003 11,400 9,165 23.44%
Tax -7,839 -3,264 -3,931 -1,775 -2,304 -1,532 -1,200 36.68%
NP 24,630 15,484 31,045 7,703 12,699 9,868 7,965 20.68%
-
NP to SH 24,630 15,484 31,045 7,703 12,699 9,868 7,965 20.68%
-
Tax Rate 24.14% 17.41% 11.24% 18.73% 15.36% 13.44% 13.09% -
Total Cost 254,332 233,240 272,008 197,782 193,232 161,133 247,805 0.43%
-
Net Worth 416,969 371,113 408,419 301,628 315,300 299,159 179,263 15.09%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 21,903 46,029 27,455 - - 5,288 - -
Div Payout % 88.93% 297.27% 88.44% - - 53.59% - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 416,969 371,113 408,419 301,628 315,300 299,159 179,263 15.09%
NOSH 125,922 114,188 85,265 79,167 72,482 70,890 70,855 10.04%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 8.83% 6.23% 10.24% 3.75% 6.17% 5.77% 3.11% -
ROE 5.91% 4.17% 7.60% 2.55% 4.03% 3.30% 4.44% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 219.44 217.82 355.42 259.56 284.11 241.22 360.98 -7.95%
EPS 19.47 13.56 36.41 9.73 17.52 13.92 11.24 9.57%
DPS 17.23 40.31 32.20 0.00 0.00 7.46 0.00 -
NAPS 3.28 3.25 4.79 3.81 4.35 4.22 2.53 4.41%
Adjusted Per Share Value based on latest NOSH - 82,936
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 41.21 36.74 44.76 30.35 30.42 25.26 37.78 1.45%
EPS 3.64 2.29 4.59 1.14 1.88 1.46 1.18 20.63%
DPS 3.24 6.80 4.06 0.00 0.00 0.78 0.00 -
NAPS 0.6159 0.5482 0.6033 0.4455 0.4657 0.4419 0.2648 15.09%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 6.79 6.93 5.68 3.30 2.47 2.59 2.07 -
P/RPS 3.09 3.18 1.60 1.27 0.87 1.07 0.57 32.50%
P/EPS 35.05 51.11 15.60 33.92 14.10 18.61 18.41 11.31%
EY 2.85 1.96 6.41 2.95 7.09 5.37 5.43 -10.17%
DY 2.54 5.82 5.67 0.00 0.00 2.88 0.00 -
P/NAPS 2.07 2.13 1.19 0.87 0.57 0.61 0.82 16.67%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 30/11/16 25/11/15 05/11/14 18/10/13 30/10/12 11/10/11 -
Price 7.55 6.18 7.69 2.96 2.40 2.63 2.07 -
P/RPS 3.44 2.84 2.16 1.14 0.84 1.09 0.57 34.89%
P/EPS 38.97 45.58 21.12 30.42 13.70 18.89 18.41 13.30%
EY 2.57 2.19 4.73 3.29 7.30 5.29 5.43 -11.71%
DY 2.28 6.52 4.19 0.00 0.00 2.84 0.00 -
P/NAPS 2.30 1.90 1.61 0.78 0.55 0.62 0.82 18.73%

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