[SAM] YoY TTM Result on 30-Jun-2017 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -0.39%
YoY- -27.22%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 914,482 771,364 643,574 543,572 612,772 492,827 451,169 12.48%
PBT 88,798 95,218 82,203 57,704 64,599 52,232 31,731 18.69%
Tax -19,976 -16,089 -11,140 -14,267 -4,915 -5,920 -4,278 29.25%
NP 68,822 79,129 71,063 43,437 59,684 46,312 27,453 16.53%
-
NP to SH 68,822 79,129 71,063 43,437 59,684 46,312 27,453 16.53%
-
Tax Rate 22.50% 16.90% 13.55% 24.72% 7.61% 11.33% 13.48% -
Total Cost 845,660 692,235 572,511 500,135 553,088 446,515 423,716 12.19%
-
Net Worth 590,679 563,646 497,414 452,115 368,690 392,245 319,318 10.78%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 19,950 - - - - 27,161 - -
Div Payout % 28.99% - - - - 58.65% - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 590,679 563,646 497,414 452,115 368,690 392,245 319,318 10.78%
NOSH 135,166 135,166 135,166 125,937 102,414 84,353 75,311 10.22%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.53% 10.26% 11.04% 7.99% 9.74% 9.40% 6.08% -
ROE 11.65% 14.04% 14.29% 9.61% 16.19% 11.81% 8.60% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 676.56 570.67 476.13 431.62 598.33 584.24 599.07 2.04%
EPS 50.92 58.54 52.57 34.49 58.28 54.90 36.45 5.72%
DPS 14.76 0.00 0.00 0.00 0.00 32.20 0.00 -
NAPS 4.37 4.17 3.68 3.59 3.60 4.65 4.24 0.50%
Adjusted Per Share Value based on latest NOSH - 125,937
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 135.08 113.94 95.06 80.29 90.51 72.80 66.64 12.48%
EPS 10.17 11.69 10.50 6.42 8.82 6.84 4.06 16.52%
DPS 2.95 0.00 0.00 0.00 0.00 4.01 0.00 -
NAPS 0.8725 0.8326 0.7347 0.6678 0.5446 0.5794 0.4717 10.78%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 7.50 8.31 7.53 7.81 7.82 5.15 3.40 -
P/RPS 1.11 1.46 1.58 1.81 1.31 0.88 0.57 11.73%
P/EPS 14.73 14.20 14.32 22.64 13.42 9.38 9.33 7.90%
EY 6.79 7.04 6.98 4.42 7.45 10.66 10.72 -7.32%
DY 1.97 0.00 0.00 0.00 0.00 6.25 0.00 -
P/NAPS 1.72 1.99 2.05 2.18 2.17 1.11 0.80 13.59%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 19/08/20 29/08/19 15/08/18 17/08/17 17/08/16 25/08/15 29/08/14 -
Price 7.09 7.98 7.65 7.97 7.50 4.72 3.50 -
P/RPS 1.05 1.40 1.61 1.85 1.25 0.81 0.58 10.38%
P/EPS 13.92 13.63 14.55 23.11 12.87 8.60 9.60 6.38%
EY 7.18 7.34 6.87 4.33 7.77 11.63 10.42 -6.01%
DY 2.08 0.00 0.00 0.00 0.00 6.82 0.00 -
P/NAPS 1.62 1.91 2.08 2.22 2.08 1.02 0.83 11.77%

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