[SAM] QoQ Annualized Quarter Result on 31-Mar-2018 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 12.17%
YoY- 44.8%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 745,606 735,870 715,068 598,164 563,270 557,924 533,428 24.93%
PBT 91,936 90,184 88,684 73,187 68,054 64,938 52,620 44.91%
Tax -17,177 -18,340 -18,320 -10,043 -11,762 -15,678 -13,932 14.93%
NP 74,758 71,844 70,364 63,144 56,292 49,260 38,688 54.95%
-
NP to SH 74,758 71,844 70,364 63,144 56,292 49,260 38,688 54.95%
-
Tax Rate 18.68% 20.34% 20.66% 13.72% 17.28% 24.14% 26.48% -
Total Cost 670,848 664,026 644,704 535,020 506,978 508,664 494,740 22.44%
-
Net Worth 527,151 502,821 497,414 460,919 452,809 416,969 452,115 10.74%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 42,100 63,150 - 23,289 31,052 43,807 86,796 -38.18%
Div Payout % 56.31% 87.90% - 36.88% 55.16% 88.93% 224.35% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 527,151 502,821 497,414 460,919 452,809 416,969 452,115 10.74%
NOSH 135,166 135,166 135,166 135,166 135,166 125,922 125,937 4.81%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.03% 9.76% 9.84% 10.56% 9.99% 8.83% 7.25% -
ROE 14.18% 14.29% 14.15% 13.70% 12.43% 11.81% 8.56% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 551.62 544.42 529.03 442.54 416.72 438.88 423.57 19.19%
EPS 55.31 53.16 52.04 46.72 43.49 38.94 30.72 47.83%
DPS 31.15 46.72 0.00 17.23 22.97 34.46 68.92 -41.02%
NAPS 3.90 3.72 3.68 3.41 3.35 3.28 3.59 5.66%
Adjusted Per Share Value based on latest NOSH - 135,166
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 110.14 108.70 105.63 88.36 83.20 82.41 78.79 24.94%
EPS 11.04 10.61 10.39 9.33 8.32 7.28 5.71 55.01%
DPS 6.22 9.33 0.00 3.44 4.59 6.47 12.82 -38.17%
NAPS 0.7787 0.7427 0.7347 0.6808 0.6689 0.6159 0.6678 10.75%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 7.36 7.53 7.53 6.30 7.39 6.79 7.81 -
P/RPS 1.33 1.38 1.42 1.42 1.77 1.55 1.84 -19.41%
P/EPS 13.31 14.17 14.46 13.49 17.74 17.52 25.42 -34.96%
EY 7.51 7.06 6.91 7.42 5.64 5.71 3.93 53.81%
DY 4.23 6.20 0.00 2.73 3.11 5.08 8.82 -38.64%
P/NAPS 1.89 2.02 2.05 1.85 2.21 2.07 2.18 -9.05%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 29/11/18 15/08/18 24/05/18 22/02/18 23/11/17 17/08/17 -
Price 7.64 8.05 7.65 7.03 7.16 7.55 7.97 -
P/RPS 1.39 1.48 1.45 1.59 1.72 1.72 1.88 -18.18%
P/EPS 13.81 15.15 14.70 15.05 17.19 19.48 25.94 -34.23%
EY 7.24 6.60 6.80 6.65 5.82 5.13 3.85 52.17%
DY 4.08 5.80 0.00 2.45 3.21 4.56 8.65 -39.32%
P/NAPS 1.96 2.16 2.08 2.06 2.14 2.30 2.22 -7.94%

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