[SAM] YoY Cumulative Quarter Result on 30-Sep-2017 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 154.65%
YoY- 59.07%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 391,878 405,628 367,935 278,962 248,724 303,053 205,485 11.34%
PBT 33,895 47,499 45,092 32,469 18,748 34,976 9,478 23.63%
Tax -11,205 -8,738 -9,170 -7,839 -3,264 -3,931 -1,775 35.90%
NP 22,690 38,761 35,922 24,630 15,484 31,045 7,703 19.70%
-
NP to SH 22,690 38,761 35,922 24,630 15,484 31,045 7,703 19.70%
-
Tax Rate 33.06% 18.40% 20.34% 24.14% 17.41% 11.24% 18.73% -
Total Cost 369,188 366,867 332,013 254,332 233,240 272,008 197,782 10.95%
-
Net Worth 589,327 546,074 502,821 416,969 371,113 408,419 301,628 11.79%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 31,575 21,903 46,029 27,455 - -
Div Payout % - - 87.90% 88.93% 297.27% 88.44% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 589,327 546,074 502,821 416,969 371,113 408,419 301,628 11.79%
NOSH 135,166 135,166 135,166 125,922 114,188 85,265 79,167 9.31%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.79% 9.56% 9.76% 8.83% 6.23% 10.24% 3.75% -
ROE 3.85% 7.10% 7.14% 5.91% 4.17% 7.60% 2.55% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 289.92 300.09 272.21 219.44 217.82 355.42 259.56 1.85%
EPS 16.79 28.68 26.58 19.47 13.56 36.41 9.73 9.50%
DPS 0.00 0.00 23.36 17.23 40.31 32.20 0.00 -
NAPS 4.36 4.04 3.72 3.28 3.25 4.79 3.81 2.27%
Adjusted Per Share Value based on latest NOSH - 125,922
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 57.89 59.92 54.35 41.21 36.74 44.76 30.35 11.35%
EPS 3.35 5.73 5.31 3.64 2.29 4.59 1.14 19.66%
DPS 0.00 0.00 4.66 3.24 6.80 4.06 0.00 -
NAPS 0.8705 0.8066 0.7427 0.6159 0.5482 0.6033 0.4455 11.80%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 6.85 8.03 7.53 6.79 6.93 5.68 3.30 -
P/RPS 2.36 2.68 2.77 3.09 3.18 1.60 1.27 10.86%
P/EPS 40.81 28.00 28.33 35.05 51.11 15.60 33.92 3.12%
EY 2.45 3.57 3.53 2.85 1.96 6.41 2.95 -3.04%
DY 0.00 0.00 3.10 2.54 5.82 5.67 0.00 -
P/NAPS 1.57 1.99 2.02 2.07 2.13 1.19 0.87 10.32%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 27/11/19 29/11/18 23/11/17 30/11/16 25/11/15 05/11/14 -
Price 7.22 8.08 8.05 7.55 6.18 7.69 2.96 -
P/RPS 2.49 2.69 2.96 3.44 2.84 2.16 1.14 13.89%
P/EPS 43.01 28.18 30.29 38.97 45.58 21.12 30.42 5.93%
EY 2.33 3.55 3.30 2.57 2.19 4.73 3.29 -5.58%
DY 0.00 0.00 2.90 2.28 6.52 4.19 0.00 -
P/NAPS 1.66 2.00 2.16 2.30 1.90 1.61 0.78 13.40%

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