[SAM] YoY Cumulative Quarter Result on 31-Dec-2017 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 71.41%
YoY- 67.62%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 597,256 685,009 559,205 422,453 381,214 458,078 319,027 11.00%
PBT 52,540 81,121 68,952 51,041 33,967 50,802 22,564 15.11%
Tax -17,428 -16,216 -12,883 -8,822 -8,779 -5,112 -3,316 31.82%
NP 35,112 64,905 56,069 42,219 25,188 45,690 19,248 10.52%
-
NP to SH 35,112 64,905 56,069 42,219 25,188 45,690 19,248 10.52%
-
Tax Rate 33.17% 19.99% 18.68% 17.28% 25.85% 10.06% 14.70% -
Total Cost 562,144 620,104 503,136 380,234 356,026 412,388 299,779 11.03%
-
Net Worth 590,679 569,052 527,151 452,809 408,773 426,337 333,728 9.97%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - 39,266 31,575 23,289 47,623 27,566 - -
Div Payout % - 60.50% 56.31% 55.16% 189.07% 60.33% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 590,679 569,052 527,151 452,809 408,773 426,337 333,728 9.97%
NOSH 135,166 135,166 135,166 135,166 118,142 85,609 80,806 8.94%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.88% 9.48% 10.03% 9.99% 6.61% 9.97% 6.03% -
ROE 5.94% 11.41% 10.64% 9.32% 6.16% 10.72% 5.77% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 441.87 506.79 413.71 312.54 322.67 535.08 394.81 1.89%
EPS 25.98 48.02 41.48 32.62 21.32 53.37 23.82 1.45%
DPS 0.00 29.05 23.36 17.23 40.31 32.20 0.00 -
NAPS 4.37 4.21 3.90 3.35 3.46 4.98 4.13 0.94%
Adjusted Per Share Value based on latest NOSH - 135,166
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 88.22 101.18 82.60 62.40 56.31 67.66 47.12 11.00%
EPS 5.19 9.59 8.28 6.24 3.72 6.75 2.84 10.56%
DPS 0.00 5.80 4.66 3.44 7.03 4.07 0.00 -
NAPS 0.8725 0.8406 0.7787 0.6689 0.6038 0.6298 0.493 9.97%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 7.37 7.94 7.36 7.39 4.90 7.40 2.69 -
P/RPS 1.67 1.57 1.78 2.36 1.52 1.38 0.68 16.13%
P/EPS 28.37 16.54 17.74 23.66 22.98 13.87 11.29 16.58%
EY 3.52 6.05 5.64 4.23 4.35 7.21 8.86 -14.24%
DY 0.00 3.66 3.17 2.33 8.23 4.35 0.00 -
P/NAPS 1.69 1.89 1.89 2.21 1.42 1.49 0.65 17.24%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 28/02/20 20/02/19 22/02/18 07/02/17 17/02/16 25/02/15 -
Price 7.43 7.50 7.64 7.16 5.57 6.85 2.90 -
P/RPS 1.68 1.48 1.85 2.29 1.73 1.28 0.73 14.88%
P/EPS 28.60 15.62 18.42 22.92 26.13 12.83 12.17 15.28%
EY 3.50 6.40 5.43 4.36 3.83 7.79 8.21 -13.23%
DY 0.00 3.87 3.06 2.41 7.24 4.70 0.00 -
P/NAPS 1.70 1.78 1.96 2.14 1.61 1.38 0.70 15.92%

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