[SAM] YoY TTM 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- 33.72%
YoY- 68.7%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 643,574 543,572 612,772 492,827 451,169 359,363 547,087 2.74%
PBT 82,203 57,704 64,599 52,232 31,731 14,508 25,068 21.87%
Tax -11,140 -14,267 -4,915 -5,920 -4,278 -1,096 -1,941 33.78%
NP 71,063 43,437 59,684 46,312 27,453 13,412 23,127 20.56%
-
NP to SH 71,063 43,437 59,684 46,312 27,453 13,412 23,127 20.56%
-
Tax Rate 13.55% 24.72% 7.61% 11.33% 13.48% 7.55% 7.74% -
Total Cost 572,511 500,135 553,088 446,515 423,716 345,951 523,960 1.48%
-
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 - 5,269 - -
Div Payout % - - - 58.65% - 39.29% - -
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 11.04% 7.99% 9.74% 9.40% 6.08% 3.73% 4.23% -
ROE 14.29% 9.61% 16.19% 11.81% 8.60% 4.53% 11.78% -
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 476.13 431.62 598.33 584.24 599.07 498.42 771.76 -7.73%
EPS 52.57 34.49 58.28 54.90 36.45 18.60 32.62 8.27%
DPS 0.00 0.00 0.00 32.20 0.00 7.31 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 95.06 80.29 90.51 72.80 66.64 53.08 80.81 2.74%
EPS 10.50 6.42 8.82 6.84 4.06 1.98 3.42 20.54%
DPS 0.00 0.00 0.00 4.01 0.00 0.78 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 1.58 1.81 1.31 0.88 0.57 0.42 0.39 26.24%
P/EPS 14.32 22.64 13.42 9.38 9.33 11.29 9.20 7.64%
EY 6.98 4.42 7.45 10.66 10.72 8.86 10.87 -7.11%
DY 0.00 0.00 0.00 6.25 0.00 3.48 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 1.61 1.85 1.25 0.81 0.58 0.50 0.33 30.21%
P/EPS 14.55 23.11 12.87 8.60 9.60 13.28 7.72 11.13%
EY 6.87 4.33 7.77 11.63 10.42 7.53 12.95 -10.02%
DY 0.00 0.00 0.00 6.82 0.00 2.96 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