[SAM] QoQ Annualized Quarter 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- -1.88%
YoY- 137.38%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 497,448 508,728 620,054 610,770 606,106 537,856 451,520 6.65%
PBT 37,496 43,220 68,672 67,736 69,952 59,512 39,474 -3.36%
Tax -6,528 -3,852 -5,578 -6,816 -7,862 -6,504 -4,840 22.00%
NP 30,968 39,368 63,094 60,920 62,090 53,008 34,634 -7.16%
-
NP to SH 30,968 39,368 63,094 60,920 62,090 53,008 34,634 -7.16%
-
Tax Rate 17.41% 8.91% 8.12% 10.06% 11.24% 10.93% 12.26% -
Total Cost 466,480 469,360 556,960 549,850 544,016 484,848 416,886 7.75%
-
Net Worth 371,113 368,690 435,781 426,337 408,419 392,245 364,138 1.26%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 92,059 165,132 27,622 36,755 54,910 108,647 - -
Div Payout % 297.27% 419.46% 43.78% 60.33% 88.44% 204.97% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 371,113 368,690 435,781 426,337 408,419 392,245 364,138 1.26%
NOSH 114,188 102,414 85,783 85,609 85,265 84,353 81,645 24.98%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 6.23% 7.74% 10.18% 9.97% 10.24% 9.86% 7.67% -
ROE 8.34% 10.68% 14.48% 14.29% 15.20% 13.51% 9.51% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 435.64 496.74 722.81 713.43 710.85 637.62 553.03 -14.66%
EPS 27.12 38.44 73.55 71.16 72.82 62.84 42.42 -25.72%
DPS 80.62 161.24 32.20 42.93 64.40 128.80 0.00 -
NAPS 3.25 3.60 5.08 4.98 4.79 4.65 4.46 -18.97%
Adjusted Per Share Value based on latest NOSH - 86,299
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 73.48 75.15 91.59 90.22 89.53 79.45 66.70 6.64%
EPS 4.57 5.82 9.32 9.00 9.17 7.83 5.12 -7.27%
DPS 13.60 24.39 4.08 5.43 8.11 16.05 0.00 -
NAPS 0.5482 0.5446 0.6437 0.6298 0.6033 0.5794 0.5379 1.26%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 6.93 7.82 6.39 7.40 5.68 5.15 2.95 -
P/RPS 1.59 1.57 0.88 1.04 0.80 0.81 0.53 107.59%
P/EPS 25.55 20.34 8.69 10.40 7.80 8.20 6.95 137.63%
EY 3.91 4.92 11.51 9.62 12.82 12.20 14.38 -57.92%
DY 11.63 20.62 5.04 5.80 11.34 25.01 0.00 -
P/NAPS 2.13 2.17 1.26 1.49 1.19 1.11 0.66 117.91%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 17/08/16 19/05/16 17/02/16 25/11/15 25/08/15 28/05/15 -
Price 6.18 7.50 6.32 6.85 7.69 4.72 3.75 -
P/RPS 1.42 1.51 0.87 0.96 1.08 0.74 0.68 63.15%
P/EPS 22.79 19.51 8.59 9.63 10.56 7.51 8.84 87.69%
EY 4.39 5.13 11.64 10.39 9.47 13.31 11.31 -46.69%
DY 13.05 21.50 5.09 6.27 8.37 27.29 0.00 -
P/NAPS 1.90 2.08 1.24 1.38 1.61 1.02 0.84 72.05%

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