[SAM] QoQ Cumulative Quarter Result on 30-Sep-2018 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 104.21%
YoY- 45.85%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 195,165 754,966 559,205 367,935 178,767 598,164 422,453 -40.32%
PBT 22,592 94,797 68,952 45,092 22,171 73,187 51,041 -42.00%
Tax -4,385 -16,284 -12,883 -9,170 -4,580 -10,043 -8,822 -37.33%
NP 18,207 78,513 56,069 35,922 17,591 63,144 42,219 -43.00%
-
NP to SH 18,207 78,513 56,069 35,922 17,591 63,144 42,219 -43.00%
-
Tax Rate 19.41% 17.18% 18.68% 20.34% 20.66% 13.72% 17.28% -
Total Cost 176,958 676,453 503,136 332,013 161,176 535,020 380,234 -40.02%
-
Net Worth 563,646 535,261 527,151 502,821 497,414 460,919 452,809 15.76%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - 31,575 31,575 31,575 - 23,289 23,289 -
Div Payout % - 40.22% 56.31% 87.90% - 36.88% 55.16% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 563,646 535,261 527,151 502,821 497,414 460,919 452,809 15.76%
NOSH 135,166 135,166 135,166 135,166 135,166 135,166 135,166 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 9.33% 10.40% 10.03% 9.76% 9.84% 10.56% 9.99% -
ROE 3.23% 14.67% 10.64% 7.14% 3.54% 13.70% 9.32% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 144.39 558.54 413.71 272.21 132.26 442.54 312.54 -40.32%
EPS 13.47 58.09 41.48 26.58 13.01 46.72 32.62 -44.63%
DPS 0.00 23.36 23.36 23.36 0.00 17.23 17.23 -
NAPS 4.17 3.96 3.90 3.72 3.68 3.41 3.35 15.76%
Adjusted Per Share Value based on latest NOSH - 135,166
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 28.83 111.52 82.60 54.35 26.41 88.36 62.40 -40.32%
EPS 2.69 11.60 8.28 5.31 2.60 9.33 6.24 -43.02%
DPS 0.00 4.66 4.66 4.66 0.00 3.44 3.44 -
NAPS 0.8326 0.7907 0.7787 0.7427 0.7347 0.6808 0.6689 15.75%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 8.31 7.79 7.36 7.53 7.53 6.30 7.39 -
P/RPS 5.76 1.39 1.78 2.77 5.69 1.42 2.36 81.57%
P/EPS 61.69 13.41 17.74 28.33 57.86 13.49 23.66 89.77%
EY 1.62 7.46 5.64 3.53 1.73 7.42 4.23 -47.35%
DY 0.00 3.00 3.17 3.10 0.00 2.73 2.33 -
P/NAPS 1.99 1.97 1.89 2.02 2.05 1.85 2.21 -6.76%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 29/08/19 21/05/19 20/02/19 29/11/18 15/08/18 24/05/18 22/02/18 -
Price 7.98 8.19 7.64 8.05 7.65 7.03 7.16 -
P/RPS 5.53 1.47 1.85 2.96 5.78 1.59 2.29 80.28%
P/EPS 59.24 14.10 18.42 30.29 58.78 15.05 22.92 88.66%
EY 1.69 7.09 5.43 3.30 1.70 6.65 4.36 -46.93%
DY 0.00 2.85 3.06 2.90 0.00 2.45 2.41 -
P/NAPS 1.91 2.07 1.96 2.16 2.08 2.06 2.14 -7.31%

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