[SAM] YoY Quarter Result on 30-Sep-2018 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 4.21%
YoY- 22.55%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 234,829 220,898 210,463 189,168 145,605 121,542 168,589 5.67%
PBT 21,368 22,156 24,907 22,921 19,314 7,943 20,098 1.02%
Tax -4,854 -6,672 -4,353 -4,590 -4,356 -2,301 -2,305 13.20%
NP 16,514 15,484 20,554 18,331 14,958 5,642 17,793 -1.23%
-
NP to SH 16,514 15,484 20,554 18,331 14,958 5,642 17,793 -1.23%
-
Tax Rate 22.72% 30.11% 17.48% 20.03% 22.55% 28.97% 11.47% -
Total Cost 218,315 205,414 189,909 170,837 130,647 115,900 150,796 6.35%
-
Net Worth 640,205 589,327 546,074 502,821 416,969 409,296 412,728 7.58%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 640,205 589,327 546,074 502,821 416,969 409,296 412,728 7.58%
NOSH 135,349 135,166 135,166 135,166 125,922 125,937 86,164 7.80%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.03% 7.01% 9.77% 9.69% 10.27% 4.64% 10.55% -
ROE 2.58% 2.63% 3.76% 3.65% 3.59% 1.38% 4.31% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 173.50 163.43 155.71 139.95 114.54 96.51 195.66 -1.98%
EPS 12.20 11.46 15.21 13.56 11.77 4.48 20.65 -8.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.73 4.36 4.04 3.72 3.28 3.25 4.79 -0.20%
Adjusted Per Share Value based on latest NOSH - 135,166
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 34.69 32.63 31.09 27.94 21.51 17.95 24.90 5.67%
EPS 2.44 2.29 3.04 2.71 2.21 0.83 2.63 -1.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9457 0.8705 0.8066 0.7427 0.6159 0.6046 0.6097 7.58%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 20.20 6.85 8.03 7.53 6.79 6.93 5.68 -
P/RPS 11.64 4.19 5.16 5.38 5.93 7.18 2.90 26.03%
P/EPS 165.56 59.80 52.81 55.52 57.71 154.69 27.51 34.83%
EY 0.60 1.67 1.89 1.80 1.73 0.65 3.64 -25.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 1.57 1.99 2.02 2.07 2.13 1.19 23.70%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 18/11/20 27/11/19 29/11/18 23/11/17 30/11/16 25/11/15 -
Price 20.40 7.22 8.08 8.05 7.55 6.18 7.69 -
P/RPS 11.76 4.42 5.19 5.75 6.59 6.40 3.93 20.02%
P/EPS 167.20 63.03 53.14 59.36 64.17 137.95 37.24 28.41%
EY 0.60 1.59 1.88 1.68 1.56 0.72 2.69 -22.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.31 1.66 2.00 2.16 2.30 1.90 1.61 17.81%

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