[SAM] YoY TTM Result on 31-Dec-2019 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 7.37%
YoY- 13.45%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,466,631 1,065,142 850,914 880,770 734,916 578,636 543,190 17.99%
PBT 118,895 100,108 71,070 106,966 91,098 72,428 51,837 14.83%
Tax -27,477 -21,828 -21,040 -19,617 -14,104 -11,790 -9,245 19.89%
NP 91,418 78,280 50,030 87,349 76,994 60,638 42,592 13.56%
-
NP to SH 91,418 78,280 50,030 87,349 76,994 60,638 42,592 13.56%
-
Tax Rate 23.11% 21.80% 29.60% 18.34% 15.48% 16.28% 17.83% -
Total Cost 1,375,213 986,862 800,884 793,421 657,922 517,998 500,598 18.33%
-
Net Worth 779,888 678,103 590,679 569,052 527,151 452,809 435,484 10.19%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 18,948 14,908 19,950 - - - - -
Div Payout % 20.73% 19.05% 39.88% - - - - -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 779,888 678,103 590,679 569,052 527,151 452,809 435,484 10.19%
NOSH 541,589 135,349 135,166 135,166 135,166 135,166 125,862 27.52%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.23% 7.35% 5.88% 9.92% 10.48% 10.48% 7.84% -
ROE 11.72% 11.54% 8.47% 15.35% 14.61% 13.39% 9.78% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 270.80 786.95 629.53 651.62 543.71 428.09 431.57 -7.47%
EPS 16.88 57.84 37.01 64.62 56.96 44.86 33.84 -10.94%
DPS 3.50 11.03 14.76 0.00 0.00 0.00 0.00 -
NAPS 1.44 5.01 4.37 4.21 3.90 3.35 3.46 -13.58%
Adjusted Per Share Value based on latest NOSH - 135,166
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 216.64 157.34 125.69 130.10 108.56 85.47 80.24 17.99%
EPS 13.50 11.56 7.39 12.90 11.37 8.96 6.29 13.56%
DPS 2.80 2.20 2.95 0.00 0.00 0.00 0.00 -
NAPS 1.152 1.0016 0.8725 0.8406 0.7787 0.6689 0.6433 10.19%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 4.93 22.40 7.37 7.94 7.36 7.39 4.90 -
P/RPS 1.82 2.85 1.17 1.22 1.35 1.73 1.14 8.10%
P/EPS 29.21 38.73 19.91 12.29 12.92 16.47 14.48 12.40%
EY 3.42 2.58 5.02 8.14 7.74 6.07 6.91 -11.05%
DY 0.71 0.49 2.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 4.47 1.69 1.89 1.89 2.21 1.42 15.76%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 16/02/22 23/02/21 28/02/20 20/02/19 22/02/18 07/02/17 -
Price 4.90 23.54 7.43 7.50 7.64 7.16 5.57 -
P/RPS 1.81 2.99 1.18 1.15 1.41 1.67 1.29 5.80%
P/EPS 29.03 40.70 20.07 11.61 13.41 15.96 16.46 9.91%
EY 3.44 2.46 4.98 8.62 7.46 6.27 6.08 -9.05%
DY 0.71 0.47 1.99 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 4.70 1.70 1.78 1.96 2.14 1.61 13.26%

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