[SAM] YoY Cumulative Quarter Result on 31-Dec-2018 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
20-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Dec-2018 [#3]
Profit Trend
QoQ- 56.09%
YoY- 32.81%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 788,717 597,256 685,009 559,205 422,453 381,214 458,078 9.46%
PBT 70,800 52,540 81,121 68,952 51,041 33,967 50,802 5.68%
Tax -17,107 -17,428 -16,216 -12,883 -8,822 -8,779 -5,112 22.27%
NP 53,693 35,112 64,905 56,069 42,219 25,188 45,690 2.72%
-
NP to SH 53,693 35,112 64,905 56,069 42,219 25,188 45,690 2.72%
-
Tax Rate 24.16% 33.17% 19.99% 18.68% 17.28% 25.85% 10.06% -
Total Cost 735,024 562,144 620,104 503,136 380,234 356,026 412,388 10.10%
-
Net Worth 678,103 590,679 569,052 527,151 452,809 408,773 426,337 8.03%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 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
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 678,103 590,679 569,052 527,151 452,809 408,773 426,337 8.03%
NOSH 135,349 135,166 135,166 135,166 135,166 118,142 85,609 7.92%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.81% 5.88% 9.48% 10.03% 9.99% 6.61% 9.97% -
ROE 7.92% 5.94% 11.41% 10.64% 9.32% 6.16% 10.72% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 582.72 441.87 506.79 413.71 312.54 322.67 535.08 1.43%
EPS 39.67 25.98 48.02 41.48 32.62 21.32 53.37 -4.81%
DPS 0.00 0.00 29.05 23.36 17.23 40.31 32.20 -
NAPS 5.01 4.37 4.21 3.90 3.35 3.46 4.98 0.10%
Adjusted Per Share Value based on latest NOSH - 135,166
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 116.50 88.22 101.18 82.60 62.40 56.31 67.66 9.47%
EPS 7.93 5.19 9.59 8.28 6.24 3.72 6.75 2.71%
DPS 0.00 0.00 5.80 4.66 3.44 7.03 4.07 -
NAPS 1.0016 0.8725 0.8406 0.7787 0.6689 0.6038 0.6298 8.03%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 22.40 7.37 7.94 7.36 7.39 4.90 7.40 -
P/RPS 3.84 1.67 1.57 1.78 2.36 1.52 1.38 18.57%
P/EPS 56.47 28.37 16.54 17.74 23.66 22.98 13.87 26.33%
EY 1.77 3.52 6.05 5.64 4.23 4.35 7.21 -20.85%
DY 0.00 0.00 3.66 3.17 2.33 8.23 4.35 -
P/NAPS 4.47 1.69 1.89 1.89 2.21 1.42 1.49 20.07%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 16/02/22 23/02/21 28/02/20 20/02/19 22/02/18 07/02/17 17/02/16 -
Price 23.54 7.43 7.50 7.64 7.16 5.57 6.85 -
P/RPS 4.04 1.68 1.48 1.85 2.29 1.73 1.28 21.09%
P/EPS 59.34 28.60 15.62 18.42 22.92 26.13 12.83 29.04%
EY 1.69 3.50 6.40 5.43 4.36 3.83 7.79 -22.46%
DY 0.00 0.00 3.87 3.06 2.41 7.24 4.70 -
P/NAPS 4.70 1.70 1.78 1.96 2.14 1.61 1.38 22.63%

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