[SAM] QoQ Quarter Result on 30-Jun-2018 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -15.93%
YoY- 81.88%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 195,761 191,270 189,168 178,767 175,711 143,491 145,605 21.83%
PBT 25,845 23,860 22,921 22,171 22,146 18,572 19,314 21.45%
Tax -3,401 -3,713 -4,590 -4,580 -1,221 -983 -4,356 -15.22%
NP 22,444 20,147 18,331 17,591 20,925 17,589 14,958 31.09%
-
NP to SH 22,444 20,147 18,331 17,591 20,925 17,589 14,958 31.09%
-
Tax Rate 13.16% 15.56% 20.03% 20.66% 5.51% 5.29% 22.55% -
Total Cost 173,317 171,123 170,837 161,176 154,786 125,902 130,647 20.75%
-
Net Worth 535,261 527,151 502,821 497,414 460,919 452,809 416,969 18.13%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 535,261 527,151 502,821 497,414 460,919 452,809 416,969 18.13%
NOSH 135,166 135,166 135,166 135,166 135,166 135,166 125,922 4.84%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 11.47% 10.53% 9.69% 9.84% 11.91% 12.26% 10.27% -
ROE 4.19% 3.82% 3.65% 3.54% 4.54% 3.88% 3.59% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 144.83 141.51 139.95 132.26 130.00 106.16 114.54 16.94%
EPS 16.60 14.91 13.56 13.01 15.48 13.01 11.77 25.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.90 3.72 3.68 3.41 3.35 3.28 13.39%
Adjusted Per Share Value based on latest NOSH - 135,166
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 28.92 28.25 27.94 26.41 25.95 21.20 21.51 21.83%
EPS 3.32 2.98 2.71 2.60 3.09 2.60 2.21 31.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7907 0.7787 0.7427 0.7347 0.6808 0.6689 0.6159 18.14%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 7.79 7.36 7.53 7.53 6.30 7.39 6.79 -
P/RPS 5.38 5.20 5.38 5.69 4.85 6.96 5.93 -6.28%
P/EPS 46.91 49.38 55.52 57.86 40.70 56.79 57.71 -12.91%
EY 2.13 2.03 1.80 1.73 2.46 1.76 1.73 14.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.89 2.02 2.05 1.85 2.21 2.07 -3.25%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 21/05/19 20/02/19 29/11/18 15/08/18 24/05/18 22/02/18 23/11/17 -
Price 8.19 7.64 8.05 7.65 7.03 7.16 7.55 -
P/RPS 5.65 5.40 5.75 5.78 5.41 6.74 6.59 -9.75%
P/EPS 49.32 51.26 59.36 58.78 45.41 55.02 64.17 -16.10%
EY 2.03 1.95 1.68 1.70 2.20 1.82 1.56 19.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 1.96 2.16 2.08 2.06 2.14 2.30 -6.78%

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