[SAM] YoY Quarter Result on 31-Mar-2018 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 18.97%
YoY- 13.61%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 276,425 253,658 195,761 175,711 156,183 161,976 132,493 13.02%
PBT 29,308 18,530 25,845 22,146 21,387 17,870 16,910 9.58%
Tax -4,721 -3,612 -3,401 -1,221 -2,968 -466 -1,524 20.71%
NP 24,587 14,918 22,444 20,925 18,419 17,404 15,386 8.11%
-
NP to SH 24,587 14,918 22,444 20,925 18,419 17,404 15,386 8.11%
-
Tax Rate 16.11% 19.49% 13.16% 5.51% 13.88% 2.61% 9.01% -
Total Cost 251,838 238,740 173,317 154,786 137,764 144,572 117,107 13.59%
-
Net Worth 625,823 609,603 535,261 460,919 454,494 438,553 376,008 8.85%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 14,908 19,950 - - - - - -
Div Payout % 60.64% 133.74% - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 625,823 609,603 535,261 460,919 454,494 438,553 376,008 8.85%
NOSH 135,166 135,166 135,166 135,166 125,898 86,329 84,306 8.17%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.89% 5.88% 11.47% 11.91% 11.79% 10.74% 11.61% -
ROE 3.93% 2.45% 4.19% 4.54% 4.05% 3.97% 4.09% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 204.51 187.66 144.83 130.00 124.05 187.63 157.16 4.48%
EPS 18.19 11.04 16.60 15.48 14.63 20.16 18.25 -0.05%
DPS 11.03 14.76 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.63 4.51 3.96 3.41 3.61 5.08 4.46 0.62%
Adjusted Per Share Value based on latest NOSH - 135,166
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 40.83 37.47 28.92 25.95 23.07 23.93 19.57 13.02%
EPS 3.63 2.20 3.32 3.09 2.72 2.57 2.27 8.13%
DPS 2.20 2.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9244 0.9005 0.7907 0.6808 0.6713 0.6478 0.5554 8.85%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 6.74 5.33 7.79 6.30 6.18 6.39 2.95 -
P/RPS 3.30 2.84 5.38 4.85 4.98 3.41 1.88 9.82%
P/EPS 37.05 48.29 46.91 40.70 42.24 31.70 16.16 14.81%
EY 2.70 2.07 2.13 2.46 2.37 3.15 6.19 -12.90%
DY 1.64 2.77 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.18 1.97 1.85 1.71 1.26 0.66 14.13%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 25/05/21 05/06/20 21/05/19 24/05/18 18/05/17 19/05/16 28/05/15 -
Price 6.55 5.76 8.19 7.03 6.90 6.32 3.75 -
P/RPS 3.20 3.07 5.65 5.41 5.56 3.37 2.39 4.97%
P/EPS 36.01 52.19 49.32 45.41 47.16 31.35 20.55 9.79%
EY 2.78 1.92 2.03 2.20 2.12 3.19 4.87 -8.91%
DY 1.68 2.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.28 2.07 2.06 1.91 1.24 0.84 9.00%

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