[SAM] YoY Cumulative Quarter Result on 31-Dec-2019 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 67.45%
YoY- 15.76%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,107,703 788,717 597,256 685,009 559,205 422,453 381,214 19.44%
PBT 89,244 70,800 52,540 81,121 68,952 51,041 33,967 17.45%
Tax -19,588 -17,107 -17,428 -16,216 -12,883 -8,822 -8,779 14.30%
NP 69,656 53,693 35,112 64,905 56,069 42,219 25,188 18.46%
-
NP to SH 69,656 53,693 35,112 64,905 56,069 42,219 25,188 18.46%
-
Tax Rate 21.95% 24.16% 33.17% 19.99% 18.68% 17.28% 25.85% -
Total Cost 1,038,047 735,024 562,144 620,104 503,136 380,234 356,026 19.51%
-
Net Worth 779,888 678,103 590,679 569,052 527,151 452,809 408,773 11.36%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - 39,266 31,575 23,289 47,623 -
Div Payout % - - - 60.50% 56.31% 55.16% 189.07% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 779,888 678,103 590,679 569,052 527,151 452,809 408,773 11.36%
NOSH 541,589 135,349 135,166 135,166 135,166 135,166 118,142 28.87%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.29% 6.81% 5.88% 9.48% 10.03% 9.99% 6.61% -
ROE 8.93% 7.92% 5.94% 11.41% 10.64% 9.32% 6.16% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 204.53 582.72 441.87 506.79 413.71 312.54 322.67 -7.31%
EPS 12.86 39.67 25.98 48.02 41.48 32.62 21.32 -8.07%
DPS 0.00 0.00 0.00 29.05 23.36 17.23 40.31 -
NAPS 1.44 5.01 4.37 4.21 3.90 3.35 3.46 -13.58%
Adjusted Per Share Value based on latest NOSH - 135,166
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 163.62 116.50 88.22 101.18 82.60 62.40 56.31 19.44%
EPS 10.29 7.93 5.19 9.59 8.28 6.24 3.72 18.47%
DPS 0.00 0.00 0.00 5.80 4.66 3.44 7.03 -
NAPS 1.152 1.0016 0.8725 0.8406 0.7787 0.6689 0.6038 11.36%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 4.93 22.40 7.37 7.94 7.36 7.39 4.90 -
P/RPS 2.41 3.84 1.67 1.57 1.78 2.36 1.52 7.98%
P/EPS 38.33 56.47 28.37 16.54 17.74 23.66 22.98 8.89%
EY 2.61 1.77 3.52 6.05 5.64 4.23 4.35 -8.15%
DY 0.00 0.00 0.00 3.66 3.17 2.33 8.23 -
P/NAPS 3.42 4.47 1.69 1.89 1.89 2.21 1.42 15.76%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 16/02/22 23/02/21 28/02/20 20/02/19 22/02/18 07/02/17 -
Price 4.90 23.54 7.43 7.50 7.64 7.16 5.57 -
P/RPS 2.40 4.04 1.68 1.48 1.85 2.29 1.73 5.60%
P/EPS 38.10 59.34 28.60 15.62 18.42 22.92 26.13 6.48%
EY 2.62 1.69 3.50 6.40 5.43 4.36 3.83 -6.12%
DY 0.00 0.00 0.00 3.87 3.06 2.41 7.24 -
P/NAPS 3.40 4.70 1.70 1.78 1.96 2.14 1.61 13.26%

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