[SAM] YoY TTM Result on 31-Dec-2015 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
17-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- 5.35%
YoY- 110.58%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 734,916 578,636 543,190 590,571 444,830 436,754 440,407 8.90%
PBT 91,098 72,428 51,837 67,712 32,407 27,788 24,387 24.55%
Tax -14,104 -11,790 -9,245 -6,636 -3,403 -2,900 -2,634 32.25%
NP 76,994 60,638 42,592 61,076 29,004 24,888 21,753 23.43%
-
NP to SH 76,994 60,638 42,592 61,076 29,004 24,888 21,753 23.43%
-
Tax Rate 15.48% 16.28% 17.83% 9.80% 10.50% 10.44% 10.80% -
Total Cost 657,922 517,998 500,598 529,495 415,826 411,866 418,654 7.82%
-
Net Worth 527,151 452,809 435,484 429,770 348,035 316,548 302,553 9.69%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - 27,161 14,306 - - -
Div Payout % - - - 44.47% 49.33% - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 527,151 452,809 435,484 429,770 348,035 316,548 302,553 9.69%
NOSH 135,166 135,166 125,862 86,299 84,270 73,275 71,695 11.14%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.48% 10.48% 7.84% 10.34% 6.52% 5.70% 4.94% -
ROE 14.61% 13.39% 9.78% 14.21% 8.33% 7.86% 7.19% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 543.71 428.09 431.57 684.33 527.86 596.05 614.28 -2.01%
EPS 56.96 44.86 33.84 70.77 34.42 33.97 30.34 11.06%
DPS 0.00 0.00 0.00 31.47 16.98 0.00 0.00 -
NAPS 3.90 3.35 3.46 4.98 4.13 4.32 4.22 -1.30%
Adjusted Per Share Value based on latest NOSH - 86,299
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 108.56 85.47 80.24 87.24 65.71 64.51 65.05 8.90%
EPS 11.37 8.96 6.29 9.02 4.28 3.68 3.21 23.45%
DPS 0.00 0.00 0.00 4.01 2.11 0.00 0.00 -
NAPS 0.7787 0.6689 0.6433 0.6348 0.5141 0.4676 0.4469 9.69%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 7.36 7.39 4.90 7.40 2.69 2.62 2.59 -
P/RPS 1.35 1.73 1.14 1.08 0.51 0.44 0.42 21.47%
P/EPS 12.92 16.47 14.48 10.46 7.82 7.71 8.54 7.14%
EY 7.74 6.07 6.91 9.56 12.79 12.96 11.71 -6.66%
DY 0.00 0.00 0.00 4.25 6.31 0.00 0.00 -
P/NAPS 1.89 2.21 1.42 1.49 0.65 0.61 0.61 20.73%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 22/02/18 07/02/17 17/02/16 25/02/15 12/02/14 05/02/13 -
Price 7.64 7.16 5.57 6.85 2.90 2.73 2.33 -
P/RPS 1.41 1.67 1.29 1.00 0.55 0.46 0.38 24.41%
P/EPS 13.41 15.96 16.46 9.68 8.43 8.04 7.68 9.73%
EY 7.46 6.27 6.08 10.33 11.87 12.44 13.02 -8.86%
DY 0.00 0.00 0.00 4.59 5.85 0.00 0.00 -
P/NAPS 1.96 2.14 1.61 1.38 0.70 0.63 0.55 23.57%

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