[SAM] YoY Quarter Result on 30-Jun-2015 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -13.87%
YoY- 741.93%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 178,767 133,357 127,182 134,464 93,157 94,743 118,824 7.04%
PBT 22,171 13,155 10,805 14,878 2,120 2,783 9,938 14.30%
Tax -4,580 -3,483 -963 -1,626 -546 -346 -921 30.63%
NP 17,591 9,672 9,842 13,252 1,574 2,437 9,017 11.77%
-
NP to SH 17,591 9,672 9,842 13,252 1,574 2,437 9,017 11.77%
-
Tax Rate 20.66% 26.48% 8.91% 10.93% 25.75% 12.43% 9.27% -
Total Cost 161,176 123,685 117,340 121,212 91,583 92,306 109,807 6.60%
-
Net Worth 497,414 452,115 368,690 392,245 319,318 296,333 196,360 16.74%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - 27,161 - - - -
Div Payout % - - - 204.96% - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 497,414 452,115 368,690 392,245 319,318 296,333 196,360 16.74%
NOSH 135,166 125,937 102,414 84,353 75,311 72,100 70,888 11.35%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 9.84% 7.25% 7.74% 9.86% 1.69% 2.57% 7.59% -
ROE 3.54% 2.14% 2.67% 3.38% 0.49% 0.82% 4.59% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 132.26 105.89 124.18 159.40 123.70 131.40 167.62 -3.87%
EPS 13.01 7.68 9.61 15.71 2.09 3.38 12.72 0.37%
DPS 0.00 0.00 0.00 32.20 0.00 0.00 0.00 -
NAPS 3.68 3.59 3.60 4.65 4.24 4.11 2.77 4.84%
Adjusted Per Share Value based on latest NOSH - 84,353
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 26.41 19.70 18.79 19.86 13.76 13.99 17.55 7.04%
EPS 2.60 1.43 1.45 1.96 0.23 0.36 1.33 11.81%
DPS 0.00 0.00 0.00 4.01 0.00 0.00 0.00 -
NAPS 0.7347 0.6678 0.5446 0.5794 0.4717 0.4377 0.2901 16.74%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 7.53 7.81 7.82 5.15 3.40 2.10 3.00 -
P/RPS 5.69 7.38 6.30 3.23 2.75 1.60 1.79 21.24%
P/EPS 57.86 101.69 81.37 32.78 162.68 62.13 23.58 16.12%
EY 1.73 0.98 1.23 3.05 0.61 1.61 4.24 -13.87%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 2.05 2.18 2.17 1.11 0.80 0.51 1.08 11.26%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 15/08/18 17/08/17 17/08/16 25/08/15 29/08/14 30/08/13 30/08/12 -
Price 7.65 7.97 7.50 4.72 3.50 2.47 2.52 -
P/RPS 5.78 7.53 6.04 2.96 2.83 1.88 1.50 25.19%
P/EPS 58.78 103.78 78.04 30.04 167.46 73.08 19.81 19.86%
EY 1.70 0.96 1.28 3.33 0.60 1.37 5.05 -16.58%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 2.08 2.22 2.08 1.02 0.83 0.60 0.91 14.76%

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