[SAM] YoY TTM Result on 30-Jun-2019 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- 0.78%
YoY- 11.35%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 1,298,837 905,476 914,482 771,364 643,574 543,572 612,772 13.33%
PBT 114,288 86,081 88,798 95,218 82,203 57,704 64,599 9.97%
Tax -27,283 -21,610 -19,976 -16,089 -11,140 -14,267 -4,915 33.04%
NP 87,005 64,471 68,822 79,129 71,063 43,437 59,684 6.48%
-
NP to SH 87,005 64,471 68,822 79,129 71,063 43,437 59,684 6.48%
-
Tax Rate 23.87% 25.10% 22.50% 16.90% 13.55% 24.72% 7.61% -
Total Cost 1,211,832 841,005 845,660 692,235 572,511 500,135 553,088 13.95%
-
Net Worth 730,889 618,494 590,679 563,646 497,414 452,115 368,690 12.07%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 18,948 14,908 19,950 - - - - -
Div Payout % 21.78% 23.12% 28.99% - - - - -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 730,889 618,494 590,679 563,646 497,414 452,115 368,690 12.07%
NOSH 541,399 135,349 135,166 135,166 135,166 125,937 102,414 31.96%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 6.70% 7.12% 7.53% 10.26% 11.04% 7.99% 9.74% -
ROE 11.90% 10.42% 11.65% 14.04% 14.29% 9.61% 16.19% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 239.90 669.05 676.56 570.67 476.13 431.62 598.33 -14.12%
EPS 16.07 47.64 50.92 58.54 52.57 34.49 58.28 -19.31%
DPS 3.50 11.03 14.76 0.00 0.00 0.00 0.00 -
NAPS 1.35 4.57 4.37 4.17 3.68 3.59 3.60 -15.07%
Adjusted Per Share Value based on latest NOSH - 135,166
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 191.86 133.75 135.08 113.94 95.06 80.29 90.51 13.33%
EPS 12.85 9.52 10.17 11.69 10.50 6.42 8.82 6.46%
DPS 2.80 2.20 2.95 0.00 0.00 0.00 0.00 -
NAPS 1.0796 0.9136 0.8725 0.8326 0.7347 0.6678 0.5446 12.07%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 3.05 7.11 7.50 8.31 7.53 7.81 7.82 -
P/RPS 1.27 1.06 1.11 1.46 1.58 1.81 1.31 -0.51%
P/EPS 18.98 14.93 14.73 14.20 14.32 22.64 13.42 5.94%
EY 5.27 6.70 6.79 7.04 6.98 4.42 7.45 -5.60%
DY 1.15 1.55 1.97 0.00 0.00 0.00 0.00 -
P/NAPS 2.26 1.56 1.72 1.99 2.05 2.18 2.17 0.67%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 24/08/22 25/08/21 19/08/20 29/08/19 15/08/18 17/08/17 17/08/16 -
Price 4.23 16.12 7.09 7.98 7.65 7.97 7.50 -
P/RPS 1.76 2.41 1.05 1.40 1.61 1.85 1.25 5.86%
P/EPS 26.32 33.84 13.92 13.63 14.55 23.11 12.87 12.65%
EY 3.80 2.96 7.18 7.34 6.87 4.33 7.77 -11.23%
DY 0.83 0.68 2.08 0.00 0.00 0.00 0.00 -
P/NAPS 3.13 3.53 1.62 1.91 2.08 2.22 2.08 7.04%

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