[SAM] QoQ Cumulative 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- 49.56%
YoY- 44.8%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 559,205 367,935 178,767 598,164 422,453 278,962 133,357 159.35%
PBT 68,952 45,092 22,171 73,187 51,041 32,469 13,155 200.83%
Tax -12,883 -9,170 -4,580 -10,043 -8,822 -7,839 -3,483 138.60%
NP 56,069 35,922 17,591 63,144 42,219 24,630 9,672 221.67%
-
NP to SH 56,069 35,922 17,591 63,144 42,219 24,630 9,672 221.67%
-
Tax Rate 18.68% 20.34% 20.66% 13.72% 17.28% 24.14% 26.48% -
Total Cost 503,136 332,013 161,176 535,020 380,234 254,332 123,685 154.17%
-
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 31,575 31,575 - 23,289 23,289 21,903 21,699 28.32%
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 10.64% 7.14% 3.54% 13.70% 9.32% 5.91% 2.14% -
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 413.71 272.21 132.26 442.54 312.54 219.44 105.89 147.44%
EPS 41.48 26.58 13.01 46.72 32.62 19.47 7.68 206.89%
DPS 23.36 23.36 0.00 17.23 17.23 17.23 17.23 22.42%
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 82.60 54.35 26.41 88.36 62.40 41.21 19.70 159.34%
EPS 8.28 5.31 2.60 9.33 6.24 3.64 1.43 221.42%
DPS 4.66 4.66 0.00 3.44 3.44 3.24 3.21 28.12%
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 1.78 2.77 5.69 1.42 2.36 3.09 7.38 -61.15%
P/EPS 17.74 28.33 57.86 13.49 23.66 35.05 101.69 -68.67%
EY 5.64 3.53 1.73 7.42 4.23 2.85 0.98 220.12%
DY 3.17 3.10 0.00 2.73 2.33 2.54 2.21 27.10%
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 1.85 2.96 5.78 1.59 2.29 3.44 7.53 -60.67%
P/EPS 18.42 30.29 58.78 15.05 22.92 38.97 103.78 -68.31%
EY 5.43 3.30 1.70 6.65 4.36 2.57 0.96 216.45%
DY 3.06 2.90 0.00 2.45 2.41 2.28 2.16 26.05%
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