[SAM] YoY TTM Result on 31-Dec-2017 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
22-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- 14.95%
YoY- 42.37%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 850,914 880,770 734,916 578,636 543,190 590,571 444,830 11.40%
PBT 71,070 106,966 91,098 72,428 51,837 67,712 32,407 13.96%
Tax -21,040 -19,617 -14,104 -11,790 -9,245 -6,636 -3,403 35.43%
NP 50,030 87,349 76,994 60,638 42,592 61,076 29,004 9.50%
-
NP to SH 50,030 87,349 76,994 60,638 42,592 61,076 29,004 9.50%
-
Tax Rate 29.60% 18.34% 15.48% 16.28% 17.83% 9.80% 10.50% -
Total Cost 800,884 793,421 657,922 517,998 500,598 529,495 415,826 11.53%
-
Net Worth 590,679 569,052 527,151 452,809 435,484 429,770 348,035 9.20%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 19,950 - - - - 27,161 14,306 5.69%
Div Payout % 39.88% - - - - 44.47% 49.33% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 590,679 569,052 527,151 452,809 435,484 429,770 348,035 9.20%
NOSH 135,166 135,166 135,166 135,166 125,862 86,299 84,270 8.18%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 5.88% 9.92% 10.48% 10.48% 7.84% 10.34% 6.52% -
ROE 8.47% 15.35% 14.61% 13.39% 9.78% 14.21% 8.33% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 629.53 651.62 543.71 428.09 431.57 684.33 527.86 2.97%
EPS 37.01 64.62 56.96 44.86 33.84 70.77 34.42 1.21%
DPS 14.76 0.00 0.00 0.00 0.00 31.47 16.98 -2.30%
NAPS 4.37 4.21 3.90 3.35 3.46 4.98 4.13 0.94%
Adjusted Per Share Value based on latest NOSH - 135,166
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 125.69 130.10 108.56 85.47 80.24 87.24 65.71 11.40%
EPS 7.39 12.90 11.37 8.96 6.29 9.02 4.28 9.52%
DPS 2.95 0.00 0.00 0.00 0.00 4.01 2.11 5.73%
NAPS 0.8725 0.8406 0.7787 0.6689 0.6433 0.6348 0.5141 9.20%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 7.37 7.94 7.36 7.39 4.90 7.40 2.69 -
P/RPS 1.17 1.22 1.35 1.73 1.14 1.08 0.51 14.82%
P/EPS 19.91 12.29 12.92 16.47 14.48 10.46 7.82 16.83%
EY 5.02 8.14 7.74 6.07 6.91 9.56 12.79 -14.42%
DY 2.00 0.00 0.00 0.00 0.00 4.25 6.31 -17.41%
P/NAPS 1.69 1.89 1.89 2.21 1.42 1.49 0.65 17.24%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 23/02/21 28/02/20 20/02/19 22/02/18 07/02/17 17/02/16 25/02/15 -
Price 7.43 7.50 7.64 7.16 5.57 6.85 2.90 -
P/RPS 1.18 1.15 1.41 1.67 1.29 1.00 0.55 13.55%
P/EPS 20.07 11.61 13.41 15.96 16.46 9.68 8.43 15.53%
EY 4.98 8.62 7.46 6.27 6.08 10.33 11.87 -13.46%
DY 1.99 0.00 0.00 0.00 0.00 4.59 5.85 -16.43%
P/NAPS 1.70 1.78 1.96 2.14 1.61 1.38 0.70 15.92%

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