[SAM] QoQ Cumulative Quarter Result on 30-Jun-2018 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -72.14%
YoY- 81.88%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 754,966 559,205 367,935 178,767 598,164 422,453 278,962 94.32%
PBT 94,797 68,952 45,092 22,171 73,187 51,041 32,469 104.40%
Tax -16,284 -12,883 -9,170 -4,580 -10,043 -8,822 -7,839 62.87%
NP 78,513 56,069 35,922 17,591 63,144 42,219 24,630 116.74%
-
NP to SH 78,513 56,069 35,922 17,591 63,144 42,219 24,630 116.74%
-
Tax Rate 17.18% 18.68% 20.34% 20.66% 13.72% 17.28% 24.14% -
Total Cost 676,453 503,136 332,013 161,176 535,020 380,234 254,332 92.08%
-
Net Worth 535,261 527,151 502,821 497,414 460,919 452,809 416,969 18.13%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 31,575 31,575 31,575 - 23,289 23,289 21,903 27.64%
Div Payout % 40.22% 56.31% 87.90% - 36.88% 55.16% 88.93% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 535,261 527,151 502,821 497,414 460,919 452,809 416,969 18.13%
NOSH 135,166 135,166 135,166 135,166 135,166 135,166 125,922 4.84%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 10.40% 10.03% 9.76% 9.84% 10.56% 9.99% 8.83% -
ROE 14.67% 10.64% 7.14% 3.54% 13.70% 9.32% 5.91% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 558.54 413.71 272.21 132.26 442.54 312.54 219.44 86.52%
EPS 58.09 41.48 26.58 13.01 46.72 32.62 19.47 107.38%
DPS 23.36 23.36 23.36 0.00 17.23 17.23 17.23 22.51%
NAPS 3.96 3.90 3.72 3.68 3.41 3.35 3.28 13.39%
Adjusted Per Share Value based on latest NOSH - 135,166
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 111.52 82.60 54.35 26.41 88.36 62.40 41.21 94.31%
EPS 11.60 8.28 5.31 2.60 9.33 6.24 3.64 116.70%
DPS 4.66 4.66 4.66 0.00 3.44 3.44 3.24 27.44%
NAPS 0.7907 0.7787 0.7427 0.7347 0.6808 0.6689 0.6159 18.14%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 7.79 7.36 7.53 7.53 6.30 7.39 6.79 -
P/RPS 1.39 1.78 2.77 5.69 1.42 2.36 3.09 -41.31%
P/EPS 13.41 17.74 28.33 57.86 13.49 23.66 35.05 -47.32%
EY 7.46 5.64 3.53 1.73 7.42 4.23 2.85 90.04%
DY 3.00 3.17 3.10 0.00 2.73 2.33 2.54 11.74%
P/NAPS 1.97 1.89 2.02 2.05 1.85 2.21 2.07 -3.25%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 20/02/19 29/11/18 15/08/18 24/05/18 22/02/18 23/11/17 -
Price 8.19 7.64 8.05 7.65 7.03 7.16 7.55 -
P/RPS 1.47 1.85 2.96 5.78 1.59 2.29 3.44 -43.29%
P/EPS 14.10 18.42 30.29 58.78 15.05 22.92 38.97 -49.25%
EY 7.09 5.43 3.30 1.70 6.65 4.36 2.57 96.82%
DY 2.85 3.06 2.90 0.00 2.45 2.41 2.28 16.05%
P/NAPS 2.07 1.96 2.16 2.08 2.06 2.14 2.30 -6.78%

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