[SAM] QoQ Cumulative Quarter Result on 31-Mar-2017 [#4]

Stock

[SAM] SAM ENGINEERING & EQUIPMENT

Announcement Date

18-May-2017

Admission Sponsor

Sponsor

Financial Year

31-Mar-2017

Quarter

31-Mar-2017 [#4]

Profit Trend

QoQ- 73.13%

YoY- -30.89%

Quarter Report

SAMEE-Q4FY17-Financial Result (170331)(R).pdf

Latest QR

Upcoming QR

SAM's Result

SAM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Cumulative Result
Revenue	422,453	278,962	133,357	537,397	381,214	248,724	127,182	122.13%
YoY %	51.44%	109.18%	-75.18%	40.97%	53.27%	95.57%	-	-
Horiz. %	332.16%	219.34%	104.86%	422.54%	299.74%	195.57%	100.00%	-
PBT	51,041	32,469	13,155	55,354	33,967	18,748	10,805	180.73%
YoY %	57.20%	146.82%	-76.23%	62.96%	81.18%	73.51%	-	-
Horiz. %	472.38%	300.50%	121.75%	512.30%	314.36%	173.51%	100.00%	-
Tax	-8,822	-7,839	-3,483	-11,747	-8,779	-3,264	-963	336.05%
YoY %	-12.54%	-125.06%	70.35%	-33.81%	-168.96%	-238.94%	-	-
Horiz. %	916.10%	814.02%	361.68%	1,219.83%	911.63%	338.94%	100.00%	-
NP	42,219	24,630	9,672	43,607	25,188	15,484	9,842	163.30%
YoY %	71.41%	154.65%	-77.82%	73.13%	62.67%	57.33%	-	-
Horiz. %	428.97%	250.25%	98.27%	443.07%	255.92%	157.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	42,219	24,630	9,672	43,607	25,188	15,484	9,842	163.30%
YoY %	71.41%	154.65%	-77.82%	73.13%	62.67%	57.33%	-	-
Horiz. %	428.97%	250.25%	98.27%	443.07%	255.92%	157.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.28%	24.14%	26.48%	21.22%	25.85%	17.41%	8.91%	-
YoY %	-28.42%	-8.84%	24.79%	-17.91%	48.48%	95.40%	-	-
Horiz. %	193.94%	270.93%	297.19%	238.16%	290.12%	195.40%	100.00%	-
Total Cost	380,234	254,332	123,685	493,790	356,026	233,240	117,340	118.51%
YoY %	49.50%	105.63%	-74.95%	38.69%	52.64%	98.77%	-	-
Horiz. %	324.04%	216.75%	105.41%	420.82%	303.41%	198.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	452,809	416,969	452,115	433,309	408,773	371,113	368,690	14.64%
YoY %	8.60%	-7.77%	4.34%	6.00%	10.15%	0.66%	-	-
Horiz. %	122.82%	113.09%	122.63%	117.53%	110.87%	100.66%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	23,289	21,903	21,699	48,384	47,623	46,029	41,283	-31.65%
YoY %	6.33%	0.94%	-55.15%	1.60%	3.46%	11.50%	-	-
Horiz. %	56.41%	53.06%	52.56%	117.20%	115.36%	111.50%	100.00%	-
Div Payout %	55.16%	88.93%	224.35%	110.96%	189.07%	297.27%	419.46%	-
YoY %	-37.97%	-60.36%	102.19%	-41.31%	-36.40%	-29.13%	-	-
Horiz. %	13.15%	21.20%	53.49%	26.45%	45.07%	70.87%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	452,809	416,969	452,115	433,309	408,773	371,113	368,690	14.64%
YoY %	8.60%	-7.77%	4.34%	6.00%	10.15%	0.66%	-	-
Horiz. %	122.82%	113.09%	122.63%	117.53%	110.87%	100.66%	100.00%	-
NOSH	135,166	125,922	125,937	120,030	118,142	114,188	102,414	20.25%
YoY %	7.34%	-0.01%	4.92%	1.60%	3.46%	11.50%	-	-
Horiz. %	131.98%	122.95%	122.97%	117.20%	115.36%	111.50%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	9.99%	8.83%	7.25%	8.11%	6.61%	6.23%	7.74%	-
YoY %	13.14%	21.79%	-10.60%	22.69%	6.10%	-19.51%	-	-
Horiz. %	129.07%	114.08%	93.67%	104.78%	85.40%	80.49%	100.00%	-
ROE	9.32%	5.91%	2.14%	10.06%	6.16%	4.17%	2.67%	-
YoY %	57.70%	176.17%	-78.73%	63.31%	47.72%	56.18%	-	-
Horiz. %	349.06%	221.35%	80.15%	376.78%	230.71%	156.18%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	312.54	219.44	105.89	447.72	322.67	217.82	124.18	84.71%
YoY %	42.43%	107.23%	-76.35%	38.75%	48.14%	75.41%	-	-
Horiz. %	251.68%	176.71%	85.27%	360.54%	259.84%	175.41%	100.00%	-
EPS	32.62	19.47	7.68	36.33	21.32	13.56	9.61	125.35%
YoY %	67.54%	153.52%	-78.86%	70.40%	57.23%	41.10%	-	-
Horiz. %	339.44%	202.60%	79.92%	378.04%	221.85%	141.10%	100.00%	-
DPS	17.23	17.23	17.23	40.31	40.31	40.31	40.31	-43.16%
YoY %	0.00%	0.00%	-57.26%	0.00%	0.00%	0.00%	-	-
Horiz. %	42.74%	42.74%	42.74%	100.00%	100.00%	100.00%	100.00%	-
NAPS	3.35	3.28	3.59	3.61	3.46	3.25	3.60	-4.67%
YoY %	2.13%	-8.64%	-0.55%	4.34%	6.46%	-9.72%	-	-
Horiz. %	93.06%	91.11%	99.72%	100.28%	96.11%	90.28%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 125,898
RPS	62.40	41.21	19.70	79.38	56.31	36.74	18.79	122.10%
YoY %	51.42%	109.19%	-75.18%	40.97%	53.27%	95.53%	-	-
Horiz. %	332.09%	219.32%	104.84%	422.46%	299.68%	195.53%	100.00%	-
EPS	6.24	3.64	1.43	6.44	3.72	2.29	1.45	163.86%
YoY %	71.43%	154.55%	-77.80%	73.12%	62.45%	57.93%	-	-
Horiz. %	430.34%	251.03%	98.62%	444.14%	256.55%	157.93%	100.00%	-
DPS	3.44	3.24	3.21	7.15	7.03	6.80	6.10	-31.67%
YoY %	6.17%	0.93%	-55.10%	1.71%	3.38%	11.48%	-	-
Horiz. %	56.39%	53.11%	52.62%	117.21%	115.25%	111.48%	100.00%	-
NAPS	0.6689	0.6159	0.6678	0.6401	0.6038	0.5482	0.5446	14.64%
YoY %	8.61%	-7.77%	4.33%	6.01%	10.14%	0.66%	-	-
Horiz. %	122.82%	113.09%	122.62%	117.54%	110.87%	100.66%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	7.39	6.79	7.81	6.18	4.90	6.93	7.82	-
P/RPS	2.36	3.09	7.38	1.38	1.52	3.18	6.30	-47.94%
YoY %	-23.62%	-58.13%	434.78%	-9.21%	-52.20%	-49.52%	-	-
Horiz. %	37.46%	49.05%	117.14%	21.90%	24.13%	50.48%	100.00%	-
P/EPS	23.66	35.05	101.69	17.01	22.98	51.11	81.37	-56.01%
YoY %	-32.50%	-65.53%	497.82%	-25.98%	-55.04%	-37.19%	-	-
Horiz. %	29.08%	43.07%	124.97%	20.90%	28.24%	62.81%	100.00%	-
EY	4.23	2.85	0.98	5.88	4.35	1.96	1.23	127.32%
YoY %	48.42%	190.82%	-83.33%	35.17%	121.94%	59.35%	-	-
Horiz. %	343.90%	231.71%	79.67%	478.05%	353.66%	159.35%	100.00%	-
DY	2.33	2.54	2.21	6.52	8.23	5.82	5.15	-40.98%
YoY %	-8.27%	14.93%	-66.10%	-20.78%	41.41%	13.01%	-	-
Horiz. %	45.24%	49.32%	42.91%	126.60%	159.81%	113.01%	100.00%	-
P/NAPS	2.21	2.07	2.18	1.71	1.42	2.13	2.17	1.22%
YoY %	6.76%	-5.05%	27.49%	20.42%	-33.33%	-1.84%	-	-
Horiz. %	101.84%	95.39%	100.46%	78.80%	65.44%	98.16%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	22/02/18	23/11/17	17/08/17	18/05/17	07/02/17	30/11/16	17/08/16	-
Price	7.16	7.55	7.97	6.90	5.57	6.18	7.50	-
P/RPS	2.29	3.44	7.53	1.54	1.73	2.84	6.04	-47.52%
YoY %	-33.43%	-54.32%	388.96%	-10.98%	-39.08%	-52.98%	-	-
Horiz. %	37.91%	56.95%	124.67%	25.50%	28.64%	47.02%	100.00%	-
P/EPS	22.92	38.97	103.78	18.99	26.13	45.58	78.04	-55.71%
YoY %	-41.19%	-62.45%	446.50%	-27.32%	-42.67%	-41.59%	-	-
Horiz. %	29.37%	49.94%	132.98%	24.33%	33.48%	58.41%	100.00%	-
EY	4.36	2.57	0.96	5.27	3.83	2.19	1.28	125.88%
YoY %	69.65%	167.71%	-81.78%	37.60%	74.89%	71.09%	-	-
Horiz. %	340.62%	200.78%	75.00%	411.72%	299.22%	171.09%	100.00%	-
DY	2.41	2.28	2.16	5.84	7.24	6.52	5.37	-41.29%
YoY %	5.70%	5.56%	-63.01%	-19.34%	11.04%	21.42%	-	-
Horiz. %	44.88%	42.46%	40.22%	108.75%	134.82%	121.42%	100.00%	-
P/NAPS	2.14	2.30	2.22	1.91	1.61	1.90	2.08	1.90%
YoY %	-6.96%	3.60%	16.23%	18.63%	-15.26%	-8.65%	-	-
Horiz. %	102.88%	110.58%	106.73%	91.83%	77.40%	91.35%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos