[SAM] QoQ Cumulative Quarter Result on 30-Jun-2019 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
30-Jun-2019 [#1]
Profit Trend
QoQ- -76.81%
YoY- 3.5%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 938,667 685,009 405,628 195,165 754,966 559,205 367,935 86.60%
PBT 99,651 81,121 47,499 22,592 94,797 68,952 45,092 69.58%
Tax -19,828 -16,216 -8,738 -4,385 -16,284 -12,883 -9,170 67.13%
NP 79,823 64,905 38,761 18,207 78,513 56,069 35,922 70.20%
-
NP to SH 79,823 64,905 38,761 18,207 78,513 56,069 35,922 70.20%
-
Tax Rate 19.90% 19.99% 18.40% 19.41% 17.18% 18.68% 20.34% -
Total Cost 858,844 620,104 366,867 176,958 676,453 503,136 332,013 88.33%
-
Net Worth 609,603 569,052 546,074 563,646 535,261 527,151 502,821 13.68%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 59,216 39,266 - - 31,575 31,575 31,575 52.01%
Div Payout % 74.18% 60.50% - - 40.22% 56.31% 87.90% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 609,603 569,052 546,074 563,646 535,261 527,151 502,821 13.68%
NOSH 135,166 135,166 135,166 135,166 135,166 135,166 135,166 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 8.50% 9.48% 9.56% 9.33% 10.40% 10.03% 9.76% -
ROE 13.09% 11.41% 7.10% 3.23% 14.67% 10.64% 7.14% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 694.45 506.79 300.09 144.39 558.54 413.71 272.21 86.59%
EPS 59.06 48.02 28.68 13.47 58.09 41.48 26.58 70.19%
DPS 43.81 29.05 0.00 0.00 23.36 23.36 23.36 52.02%
NAPS 4.51 4.21 4.04 4.17 3.96 3.90 3.72 13.68%
Adjusted Per Share Value based on latest NOSH - 135,166
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 138.65 101.18 59.92 28.83 111.52 82.60 54.35 86.59%
EPS 11.79 9.59 5.73 2.69 11.60 8.28 5.31 70.11%
DPS 8.75 5.80 0.00 0.00 4.66 4.66 4.66 52.14%
NAPS 0.9005 0.8406 0.8066 0.8326 0.7907 0.7787 0.7427 13.69%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 5.33 7.94 8.03 8.31 7.79 7.36 7.53 -
P/RPS 0.77 1.57 2.68 5.76 1.39 1.78 2.77 -57.37%
P/EPS 9.03 16.54 28.00 61.69 13.41 17.74 28.33 -53.30%
EY 11.08 6.05 3.57 1.62 7.46 5.64 3.53 114.22%
DY 8.22 3.66 0.00 0.00 3.00 3.17 3.10 91.46%
P/NAPS 1.18 1.89 1.99 1.99 1.97 1.89 2.02 -30.09%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 05/06/20 28/02/20 27/11/19 29/08/19 21/05/19 20/02/19 29/11/18 -
Price 5.76 7.50 8.08 7.98 8.19 7.64 8.05 -
P/RPS 0.83 1.48 2.69 5.53 1.47 1.85 2.96 -57.12%
P/EPS 9.75 15.62 28.18 59.24 14.10 18.42 30.29 -52.99%
EY 10.25 6.40 3.55 1.69 7.09 5.43 3.30 112.73%
DY 7.61 3.87 0.00 0.00 2.85 3.06 2.90 90.13%
P/NAPS 1.28 1.78 2.00 1.91 2.07 1.96 2.16 -29.42%

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