[SAM] YoY TTM Result on 30-Jun-2016 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
17-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- -5.4%
YoY- 28.87%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 771,364 643,574 543,572 612,772 492,827 451,169 359,363 13.56%
PBT 95,218 82,203 57,704 64,599 52,232 31,731 14,508 36.81%
Tax -16,089 -11,140 -14,267 -4,915 -5,920 -4,278 -1,096 56.44%
NP 79,129 71,063 43,437 59,684 46,312 27,453 13,412 34.40%
-
NP to SH 79,129 71,063 43,437 59,684 46,312 27,453 13,412 34.40%
-
Tax Rate 16.90% 13.55% 24.72% 7.61% 11.33% 13.48% 7.55% -
Total Cost 692,235 572,511 500,135 553,088 446,515 423,716 345,951 12.24%
-
Net Worth 563,646 497,414 452,115 368,690 392,245 319,318 296,333 11.30%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - 27,161 - 5,269 -
Div Payout % - - - - 58.65% - 39.29% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 563,646 497,414 452,115 368,690 392,245 319,318 296,333 11.30%
NOSH 135,166 135,166 125,937 102,414 84,353 75,311 72,100 11.03%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.26% 11.04% 7.99% 9.74% 9.40% 6.08% 3.73% -
ROE 14.04% 14.29% 9.61% 16.19% 11.81% 8.60% 4.53% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 570.67 476.13 431.62 598.33 584.24 599.07 498.42 2.28%
EPS 58.54 52.57 34.49 58.28 54.90 36.45 18.60 21.04%
DPS 0.00 0.00 0.00 0.00 32.20 0.00 7.31 -
NAPS 4.17 3.68 3.59 3.60 4.65 4.24 4.11 0.24%
Adjusted Per Share Value based on latest NOSH - 102,414
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 113.94 95.06 80.29 90.51 72.80 66.64 53.08 13.57%
EPS 11.69 10.50 6.42 8.82 6.84 4.06 1.98 34.42%
DPS 0.00 0.00 0.00 0.00 4.01 0.00 0.78 -
NAPS 0.8326 0.7347 0.6678 0.5446 0.5794 0.4717 0.4377 11.30%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 8.31 7.53 7.81 7.82 5.15 3.40 2.10 -
P/RPS 1.46 1.58 1.81 1.31 0.88 0.57 0.42 23.06%
P/EPS 14.20 14.32 22.64 13.42 9.38 9.33 11.29 3.89%
EY 7.04 6.98 4.42 7.45 10.66 10.72 8.86 -3.75%
DY 0.00 0.00 0.00 0.00 6.25 0.00 3.48 -
P/NAPS 1.99 2.05 2.18 2.17 1.11 0.80 0.51 25.45%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 15/08/18 17/08/17 17/08/16 25/08/15 29/08/14 30/08/13 -
Price 7.98 7.65 7.97 7.50 4.72 3.50 2.47 -
P/RPS 1.40 1.61 1.85 1.25 0.81 0.58 0.50 18.71%
P/EPS 13.63 14.55 23.11 12.87 8.60 9.60 13.28 0.43%
EY 7.34 6.87 4.33 7.77 11.63 10.42 7.53 -0.42%
DY 0.00 0.00 0.00 0.00 6.82 0.00 2.96 -
P/NAPS 1.91 2.08 2.22 2.08 1.02 0.83 0.60 21.27%

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