[SAM] YoY Cumulative Quarter Result on 30-Sep-2015 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 134.27%
YoY- 303.02%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 367,935 278,962 248,724 303,053 205,485 205,931 171,001 13.61%
PBT 45,092 32,469 18,748 34,976 9,478 15,003 11,400 25.74%
Tax -9,170 -7,839 -3,264 -3,931 -1,775 -2,304 -1,532 34.72%
NP 35,922 24,630 15,484 31,045 7,703 12,699 9,868 24.01%
-
NP to SH 35,922 24,630 15,484 31,045 7,703 12,699 9,868 24.01%
-
Tax Rate 20.34% 24.14% 17.41% 11.24% 18.73% 15.36% 13.44% -
Total Cost 332,013 254,332 233,240 272,008 197,782 193,232 161,133 12.79%
-
Net Worth 502,821 416,969 371,113 408,419 301,628 315,300 299,159 9.03%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 31,575 21,903 46,029 27,455 - - 5,288 34.67%
Div Payout % 87.90% 88.93% 297.27% 88.44% - - 53.59% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 502,821 416,969 371,113 408,419 301,628 315,300 299,159 9.03%
NOSH 135,166 125,922 114,188 85,265 79,167 72,482 70,890 11.35%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.76% 8.83% 6.23% 10.24% 3.75% 6.17% 5.77% -
ROE 7.14% 5.91% 4.17% 7.60% 2.55% 4.03% 3.30% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 272.21 219.44 217.82 355.42 259.56 284.11 241.22 2.03%
EPS 26.58 19.47 13.56 36.41 9.73 17.52 13.92 11.37%
DPS 23.36 17.23 40.31 32.20 0.00 0.00 7.46 20.94%
NAPS 3.72 3.28 3.25 4.79 3.81 4.35 4.22 -2.07%
Adjusted Per Share Value based on latest NOSH - 86,164
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 54.35 41.21 36.74 44.76 30.35 30.42 25.26 13.61%
EPS 5.31 3.64 2.29 4.59 1.14 1.88 1.46 23.99%
DPS 4.66 3.24 6.80 4.06 0.00 0.00 0.78 34.68%
NAPS 0.7427 0.6159 0.5482 0.6033 0.4455 0.4657 0.4419 9.03%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 7.53 6.79 6.93 5.68 3.30 2.47 2.59 -
P/RPS 2.77 3.09 3.18 1.60 1.27 0.87 1.07 17.17%
P/EPS 28.33 35.05 51.11 15.60 33.92 14.10 18.61 7.25%
EY 3.53 2.85 1.96 6.41 2.95 7.09 5.37 -6.75%
DY 3.10 2.54 5.82 5.67 0.00 0.00 2.88 1.23%
P/NAPS 2.02 2.07 2.13 1.19 0.87 0.57 0.61 22.07%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 23/11/17 30/11/16 25/11/15 05/11/14 18/10/13 30/10/12 -
Price 8.05 7.55 6.18 7.69 2.96 2.40 2.63 -
P/RPS 2.96 3.44 2.84 2.16 1.14 0.84 1.09 18.10%
P/EPS 30.29 38.97 45.58 21.12 30.42 13.70 18.89 8.18%
EY 3.30 2.57 2.19 4.73 3.29 7.30 5.29 -7.56%
DY 2.90 2.28 6.52 4.19 0.00 0.00 2.84 0.34%
P/NAPS 2.16 2.30 1.90 1.61 0.78 0.55 0.62 23.11%

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