[SAM] YoY Quarter Result on 30-Jun-2020 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
19-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Jun-2020 [#1]
Profit Trend
QoQ- -51.7%
YoY- -60.42%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 307,890 353,967 202,775 170,980 195,165 178,767 133,357 14.95%
PBT 25,074 29,809 15,972 11,739 22,592 22,171 13,155 11.34%
Tax -4,540 -6,281 -3,994 -4,533 -4,385 -4,580 -3,483 4.51%
NP 20,534 23,528 11,978 7,206 18,207 17,591 9,672 13.36%
-
NP to SH 20,534 23,528 11,978 7,206 18,207 17,591 9,672 13.36%
-
Tax Rate 18.11% 21.07% 25.01% 38.61% 19.41% 20.66% 26.48% -
Total Cost 287,356 330,439 190,797 163,774 176,958 161,176 123,685 15.07%
-
Net Worth 861,127 730,889 618,494 590,679 563,646 497,414 452,115 11.33%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 861,127 730,889 618,494 590,679 563,646 497,414 452,115 11.33%
NOSH 541,589 541,399 135,349 135,166 135,166 135,166 125,937 27.50%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 6.67% 6.65% 5.91% 4.21% 9.33% 9.84% 7.25% -
ROE 2.38% 3.22% 1.94% 1.22% 3.23% 3.54% 2.14% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 56.85 65.38 149.83 126.50 144.39 132.26 105.89 -9.84%
EPS 3.79 4.35 8.85 5.33 13.47 13.01 7.68 -11.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.35 4.57 4.37 4.17 3.68 3.59 -12.68%
Adjusted Per Share Value based on latest NOSH - 135,166
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 45.48 52.29 29.95 25.26 28.83 26.41 19.70 14.95%
EPS 3.03 3.48 1.77 1.06 2.69 2.60 1.43 13.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.272 1.0796 0.9136 0.8725 0.8326 0.7347 0.6678 11.33%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 4.59 3.05 7.11 7.50 8.31 7.53 7.81 -
P/RPS 8.07 4.67 4.75 5.93 5.76 5.69 7.38 1.50%
P/EPS 121.06 70.18 80.34 140.68 61.69 57.86 101.69 2.94%
EY 0.83 1.42 1.24 0.71 1.62 1.73 0.98 -2.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.89 2.26 1.56 1.72 1.99 2.05 2.18 4.80%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 16/08/23 24/08/22 25/08/21 19/08/20 29/08/19 15/08/18 17/08/17 -
Price 4.83 4.23 16.12 7.09 7.98 7.65 7.97 -
P/RPS 8.50 6.47 10.76 5.60 5.53 5.78 7.53 2.03%
P/EPS 127.39 97.34 182.14 132.99 59.24 58.78 103.78 3.47%
EY 0.78 1.03 0.55 0.75 1.69 1.70 0.96 -3.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.04 3.13 3.53 1.62 1.91 2.08 2.22 5.37%

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