[SAM] QoQ Quarter Result on 31-Dec-2016 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
07-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 72.0%
YoY- -33.74%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 145,605 133,357 156,183 132,490 121,542 127,182 161,976 -6.85%
PBT 19,314 13,155 21,387 15,219 7,943 10,805 17,870 5.31%
Tax -4,356 -3,483 -2,968 -5,515 -2,301 -963 -466 343.14%
NP 14,958 9,672 18,419 9,704 5,642 9,842 17,404 -9.59%
-
NP to SH 14,958 9,672 18,419 9,704 5,642 9,842 17,404 -9.59%
-
Tax Rate 22.55% 26.48% 13.88% 36.24% 28.97% 8.91% 2.61% -
Total Cost 130,647 123,685 137,764 122,786 115,900 117,340 144,572 -6.52%
-
Net Worth 416,969 452,115 454,494 435,484 409,296 368,690 438,553 -3.30%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 416,969 452,115 454,494 435,484 409,296 368,690 438,553 -3.30%
NOSH 125,922 125,937 125,898 125,862 125,937 102,414 86,329 28.58%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.27% 7.25% 11.79% 7.32% 4.64% 7.74% 10.74% -
ROE 3.59% 2.14% 4.05% 2.23% 1.38% 2.67% 3.97% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 114.54 105.89 124.05 105.27 96.51 124.18 187.63 -28.01%
EPS 11.77 7.68 14.63 7.71 4.48 9.61 20.16 -30.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.28 3.59 3.61 3.46 3.25 3.60 5.08 -25.27%
Adjusted Per Share Value based on latest NOSH - 125,862
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 21.51 19.70 23.07 19.57 17.95 18.79 23.93 -6.85%
EPS 2.21 1.43 2.72 1.43 0.83 1.45 2.57 -9.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6159 0.6678 0.6713 0.6433 0.6046 0.5446 0.6478 -3.30%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 6.79 7.81 6.18 4.90 6.93 7.82 6.39 -
P/RPS 5.93 7.38 4.98 4.65 7.18 6.30 3.41 44.56%
P/EPS 57.71 101.69 42.24 63.55 154.69 81.37 31.70 49.04%
EY 1.73 0.98 2.37 1.57 0.65 1.23 3.15 -32.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.18 1.71 1.42 2.13 2.17 1.26 39.18%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 17/08/17 18/05/17 07/02/17 30/11/16 17/08/16 19/05/16 -
Price 7.55 7.97 6.90 5.57 6.18 7.50 6.32 -
P/RPS 6.59 7.53 5.56 5.29 6.40 6.04 3.37 56.31%
P/EPS 64.17 103.78 47.16 72.24 137.95 78.04 31.35 61.14%
EY 1.56 0.96 2.12 1.38 0.72 1.28 3.19 -37.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.30 2.22 1.91 1.61 1.90 2.08 1.24 50.90%

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