[SAM] QoQ Annualized Quarter 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- 11.63%
YoY- 15.76%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 783,756 683,920 938,667 913,345 811,256 780,660 754,966 2.51%
PBT 67,790 46,956 99,651 108,161 94,998 90,368 94,797 -19.98%
Tax -22,410 -18,132 -19,828 -21,621 -17,476 -17,540 -16,284 23.65%
NP 45,380 28,824 79,823 86,540 77,522 72,828 78,513 -30.54%
-
NP to SH 45,380 28,824 79,823 86,540 77,522 72,828 78,513 -30.54%
-
Tax Rate 33.06% 38.61% 19.90% 19.99% 18.40% 19.41% 17.18% -
Total Cost 738,376 655,096 858,844 826,805 733,734 707,832 676,453 5.99%
-
Net Worth 589,327 590,679 609,603 569,052 546,074 563,646 535,261 6.60%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - - 59,216 52,354 - - 31,575 -
Div Payout % - - 74.18% 60.50% - - 40.22% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 589,327 590,679 609,603 569,052 546,074 563,646 535,261 6.60%
NOSH 135,166 135,166 135,166 135,166 135,166 135,166 135,166 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 5.79% 4.21% 8.50% 9.48% 9.56% 9.33% 10.40% -
ROE 7.70% 4.88% 13.09% 15.21% 14.20% 12.92% 14.67% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 579.84 505.98 694.45 675.72 600.19 577.55 558.54 2.51%
EPS 33.58 21.32 59.06 64.03 57.36 53.88 58.09 -30.53%
DPS 0.00 0.00 43.81 38.73 0.00 0.00 23.36 -
NAPS 4.36 4.37 4.51 4.21 4.04 4.17 3.96 6.60%
Adjusted Per Share Value based on latest NOSH - 135,166
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 115.77 101.02 138.65 134.91 119.83 115.31 111.52 2.51%
EPS 6.70 4.26 11.79 12.78 11.45 10.76 11.60 -30.57%
DPS 0.00 0.00 8.75 7.73 0.00 0.00 4.66 -
NAPS 0.8705 0.8725 0.9005 0.8406 0.8066 0.8326 0.7907 6.60%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 6.85 7.50 5.33 7.94 8.03 8.31 7.79 -
P/RPS 1.18 1.48 0.77 1.18 1.34 1.44 1.39 -10.31%
P/EPS 20.40 35.17 9.03 12.40 14.00 15.42 13.41 32.17%
EY 4.90 2.84 11.08 8.06 7.14 6.48 7.46 -24.37%
DY 0.00 0.00 8.22 4.88 0.00 0.00 3.00 -
P/NAPS 1.57 1.72 1.18 1.89 1.99 1.99 1.97 -14.00%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 18/11/20 19/08/20 05/06/20 28/02/20 27/11/19 29/08/19 21/05/19 -
Price 7.22 7.09 5.76 7.50 8.08 7.98 8.19 -
P/RPS 1.25 1.40 0.83 1.11 1.35 1.38 1.47 -10.21%
P/EPS 21.51 33.25 9.75 11.71 14.09 14.81 14.10 32.41%
EY 4.65 3.01 10.25 8.54 7.10 6.75 7.09 -24.45%
DY 0.00 0.00 7.61 5.16 0.00 0.00 2.85 -
P/NAPS 1.66 1.62 1.28 1.78 2.00 1.91 2.07 -13.64%

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