[SAM] QoQ Quarter Result on 31-Mar-2015 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Mar-2015 [#4]
Profit Trend
QoQ- 33.27%
YoY- 57.71%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 155,025 168,589 134,464 132,493 113,542 112,328 93,157 40.29%
PBT 15,826 20,098 14,878 16,910 13,086 7,358 2,120 280.56%
Tax -1,181 -2,305 -1,626 -1,524 -1,541 -1,229 -546 67.01%
NP 14,645 17,793 13,252 15,386 11,545 6,129 1,574 340.58%
-
NP to SH 14,645 17,793 13,252 15,386 11,545 6,129 1,574 340.58%
-
Tax Rate 7.46% 11.47% 10.93% 9.01% 11.78% 16.70% 25.75% -
Total Cost 140,380 150,796 121,212 117,107 101,997 106,199 91,583 32.83%
-
Net Worth 429,770 412,728 392,245 376,008 348,035 315,987 319,318 21.83%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 27,161 - - - - -
Div Payout % - - 204.96% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 429,770 412,728 392,245 376,008 348,035 315,987 319,318 21.83%
NOSH 86,299 86,164 84,353 84,306 84,270 82,936 75,311 9.47%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 9.45% 10.55% 9.86% 11.61% 10.17% 5.46% 1.69% -
ROE 3.41% 4.31% 3.38% 4.09% 3.32% 1.94% 0.49% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 179.64 195.66 159.40 157.16 134.74 135.44 123.70 28.15%
EPS 16.97 20.65 15.71 18.25 13.70 7.39 2.09 302.43%
DPS 0.00 0.00 32.20 0.00 0.00 0.00 0.00 -
NAPS 4.98 4.79 4.65 4.46 4.13 3.81 4.24 11.28%
Adjusted Per Share Value based on latest NOSH - 84,306
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 22.90 24.90 19.86 19.57 16.77 16.59 13.76 40.30%
EPS 2.16 2.63 1.96 2.27 1.71 0.91 0.23 343.31%
DPS 0.00 0.00 4.01 0.00 0.00 0.00 0.00 -
NAPS 0.6348 0.6097 0.5794 0.5554 0.5141 0.4668 0.4717 21.82%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 7.40 5.68 5.15 2.95 2.69 3.30 3.40 -
P/RPS 4.12 2.90 3.23 1.88 2.00 2.44 2.75 30.83%
P/EPS 43.61 27.51 32.78 16.16 19.64 44.65 162.68 -58.32%
EY 2.29 3.64 3.05 6.19 5.09 2.24 0.61 140.96%
DY 0.00 0.00 6.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.19 1.11 0.66 0.65 0.87 0.80 51.20%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 17/02/16 25/11/15 25/08/15 28/05/15 25/02/15 05/11/14 29/08/14 -
Price 6.85 7.69 4.72 3.75 2.90 2.96 3.50 -
P/RPS 3.81 3.93 2.96 2.39 2.15 2.19 2.83 21.85%
P/EPS 40.37 37.24 30.04 20.55 21.17 40.05 167.46 -61.16%
EY 2.48 2.69 3.33 4.87 4.72 2.50 0.60 156.88%
DY 0.00 0.00 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.61 1.02 0.84 0.70 0.78 0.83 40.21%

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