[SAM] QoQ Quarter Result on 30-Jun-2015 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Jun-2015 [#1]
Profit Trend
QoQ- -13.87%
YoY- 741.93%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 161,976 155,025 168,589 134,464 132,493 113,542 112,328 27.60%
PBT 17,870 15,826 20,098 14,878 16,910 13,086 7,358 80.58%
Tax -466 -1,181 -2,305 -1,626 -1,524 -1,541 -1,229 -47.58%
NP 17,404 14,645 17,793 13,252 15,386 11,545 6,129 100.39%
-
NP to SH 17,404 14,645 17,793 13,252 15,386 11,545 6,129 100.39%
-
Tax Rate 2.61% 7.46% 11.47% 10.93% 9.01% 11.78% 16.70% -
Total Cost 144,572 140,380 150,796 121,212 117,107 101,997 106,199 22.80%
-
Net Worth 438,553 429,770 412,728 392,245 376,008 348,035 315,987 24.39%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - 27,161 - - - -
Div Payout % - - - 204.96% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 438,553 429,770 412,728 392,245 376,008 348,035 315,987 24.39%
NOSH 86,329 86,299 86,164 84,353 84,306 84,270 82,936 2.70%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.74% 9.45% 10.55% 9.86% 11.61% 10.17% 5.46% -
ROE 3.97% 3.41% 4.31% 3.38% 4.09% 3.32% 1.94% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 187.63 179.64 195.66 159.40 157.16 134.74 135.44 24.24%
EPS 20.16 16.97 20.65 15.71 18.25 13.70 7.39 95.11%
DPS 0.00 0.00 0.00 32.20 0.00 0.00 0.00 -
NAPS 5.08 4.98 4.79 4.65 4.46 4.13 3.81 21.12%
Adjusted Per Share Value based on latest NOSH - 84,353
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 23.93 22.90 24.90 19.86 19.57 16.77 16.59 27.63%
EPS 2.57 2.16 2.63 1.96 2.27 1.71 0.91 99.67%
DPS 0.00 0.00 0.00 4.01 0.00 0.00 0.00 -
NAPS 0.6478 0.6348 0.6097 0.5794 0.5554 0.5141 0.4668 24.39%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 6.39 7.40 5.68 5.15 2.95 2.69 3.30 -
P/RPS 3.41 4.12 2.90 3.23 1.88 2.00 2.44 24.97%
P/EPS 31.70 43.61 27.51 32.78 16.16 19.64 44.65 -20.39%
EY 3.15 2.29 3.64 3.05 6.19 5.09 2.24 25.49%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 1.26 1.49 1.19 1.11 0.66 0.65 0.87 27.97%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 19/05/16 17/02/16 25/11/15 25/08/15 28/05/15 25/02/15 05/11/14 -
Price 6.32 6.85 7.69 4.72 3.75 2.90 2.96 -
P/RPS 3.37 3.81 3.93 2.96 2.39 2.15 2.19 33.25%
P/EPS 31.35 40.37 37.24 30.04 20.55 21.17 40.05 -15.05%
EY 3.19 2.48 2.69 3.33 4.87 4.72 2.50 17.62%
DY 0.00 0.00 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 1.24 1.38 1.61 1.02 0.84 0.70 0.78 36.17%

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