[SAM] YoY Quarter Result on 30-Sep-2017 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 54.65%
YoY- 165.12%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 220,898 210,463 189,168 145,605 121,542 168,589 112,328 11.91%
PBT 22,156 24,907 22,921 19,314 7,943 20,098 7,358 20.14%
Tax -6,672 -4,353 -4,590 -4,356 -2,301 -2,305 -1,229 32.53%
NP 15,484 20,554 18,331 14,958 5,642 17,793 6,129 16.68%
-
NP to SH 15,484 20,554 18,331 14,958 5,642 17,793 6,129 16.68%
-
Tax Rate 30.11% 17.48% 20.03% 22.55% 28.97% 11.47% 16.70% -
Total Cost 205,414 189,909 170,837 130,647 115,900 150,796 106,199 11.61%
-
Net Worth 589,327 546,074 502,821 416,969 409,296 412,728 315,987 10.93%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 589,327 546,074 502,821 416,969 409,296 412,728 315,987 10.93%
NOSH 135,166 135,166 135,166 125,922 125,937 86,164 82,936 8.47%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 7.01% 9.77% 9.69% 10.27% 4.64% 10.55% 5.46% -
ROE 2.63% 3.76% 3.65% 3.59% 1.38% 4.31% 1.94% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 163.43 155.71 139.95 114.54 96.51 195.66 135.44 3.17%
EPS 11.46 15.21 13.56 11.77 4.48 20.65 7.39 7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.36 4.04 3.72 3.28 3.25 4.79 3.81 2.27%
Adjusted Per Share Value based on latest NOSH - 125,922
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 32.63 31.09 27.94 21.51 17.95 24.90 16.59 11.92%
EPS 2.29 3.04 2.71 2.21 0.83 2.63 0.91 16.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8705 0.8066 0.7427 0.6159 0.6046 0.6097 0.4668 10.93%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 6.85 8.03 7.53 6.79 6.93 5.68 3.30 -
P/RPS 4.19 5.16 5.38 5.93 7.18 2.90 2.44 9.42%
P/EPS 59.80 52.81 55.52 57.71 154.69 27.51 44.65 4.98%
EY 1.67 1.89 1.80 1.73 0.65 3.64 2.24 -4.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.99 2.02 2.07 2.13 1.19 0.87 10.32%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 27/11/19 29/11/18 23/11/17 30/11/16 25/11/15 05/11/14 -
Price 7.22 8.08 8.05 7.55 6.18 7.69 2.96 -
P/RPS 4.42 5.19 5.75 6.59 6.40 3.93 2.19 12.40%
P/EPS 63.03 53.14 59.36 64.17 137.95 37.24 40.05 7.84%
EY 1.59 1.88 1.68 1.56 0.72 2.69 2.50 -7.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.66 2.00 2.16 2.30 1.90 1.61 0.78 13.40%

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