[SAM] YoY TTM Result on 30-Jun-2018 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- 12.54%
YoY- 63.6%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 905,476 914,482 771,364 643,574 543,572 612,772 492,827 10.65%
PBT 86,081 88,798 95,218 82,203 57,704 64,599 52,232 8.67%
Tax -21,610 -19,976 -16,089 -11,140 -14,267 -4,915 -5,920 24.06%
NP 64,471 68,822 79,129 71,063 43,437 59,684 46,312 5.66%
-
NP to SH 64,471 68,822 79,129 71,063 43,437 59,684 46,312 5.66%
-
Tax Rate 25.10% 22.50% 16.90% 13.55% 24.72% 7.61% 11.33% -
Total Cost 841,005 845,660 692,235 572,511 500,135 553,088 446,515 11.11%
-
Net Worth 618,494 590,679 563,646 497,414 452,115 368,690 392,245 7.87%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 14,908 19,950 - - - - 27,161 -9.50%
Div Payout % 23.12% 28.99% - - - - 58.65% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 618,494 590,679 563,646 497,414 452,115 368,690 392,245 7.87%
NOSH 135,349 135,166 135,166 135,166 125,937 102,414 84,353 8.19%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 7.12% 7.53% 10.26% 11.04% 7.99% 9.74% 9.40% -
ROE 10.42% 11.65% 14.04% 14.29% 9.61% 16.19% 11.81% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 669.05 676.56 570.67 476.13 431.62 598.33 584.24 2.28%
EPS 47.64 50.92 58.54 52.57 34.49 58.28 54.90 -2.33%
DPS 11.03 14.76 0.00 0.00 0.00 0.00 32.20 -16.33%
NAPS 4.57 4.37 4.17 3.68 3.59 3.60 4.65 -0.28%
Adjusted Per Share Value based on latest NOSH - 135,166
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 133.75 135.08 113.94 95.06 80.29 90.51 72.80 10.65%
EPS 9.52 10.17 11.69 10.50 6.42 8.82 6.84 5.65%
DPS 2.20 2.95 0.00 0.00 0.00 0.00 4.01 -9.51%
NAPS 0.9136 0.8725 0.8326 0.7347 0.6678 0.5446 0.5794 7.87%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 7.11 7.50 8.31 7.53 7.81 7.82 5.15 -
P/RPS 1.06 1.11 1.46 1.58 1.81 1.31 0.88 3.14%
P/EPS 14.93 14.73 14.20 14.32 22.64 13.42 9.38 8.04%
EY 6.70 6.79 7.04 6.98 4.42 7.45 10.66 -7.44%
DY 1.55 1.97 0.00 0.00 0.00 0.00 6.25 -20.71%
P/NAPS 1.56 1.72 1.99 2.05 2.18 2.17 1.11 5.83%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 19/08/20 29/08/19 15/08/18 17/08/17 17/08/16 25/08/15 -
Price 16.12 7.09 7.98 7.65 7.97 7.50 4.72 -
P/RPS 2.41 1.05 1.40 1.61 1.85 1.25 0.81 19.90%
P/EPS 33.84 13.92 13.63 14.55 23.11 12.87 8.60 25.62%
EY 2.96 7.18 7.34 6.87 4.33 7.77 11.63 -20.37%
DY 0.68 2.08 0.00 0.00 0.00 0.00 6.82 -31.88%
P/NAPS 3.53 1.62 1.91 2.08 2.22 2.08 1.02 22.96%

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