[SAM] QoQ Quarter Result on 31-Mar-2017 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
18-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Mar-2017 [#4]
Profit Trend
QoQ- 89.81%
YoY- 5.83%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 143,491 145,605 133,357 156,183 132,490 121,542 127,182 8.35%
PBT 18,572 19,314 13,155 21,387 15,219 7,943 10,805 43.34%
Tax -983 -4,356 -3,483 -2,968 -5,515 -2,301 -963 1.37%
NP 17,589 14,958 9,672 18,419 9,704 5,642 9,842 47.11%
-
NP to SH 17,589 14,958 9,672 18,419 9,704 5,642 9,842 47.11%
-
Tax Rate 5.29% 22.55% 26.48% 13.88% 36.24% 28.97% 8.91% -
Total Cost 125,902 130,647 123,685 137,764 122,786 115,900 117,340 4.79%
-
Net Worth 452,809 416,969 452,115 454,494 435,484 409,296 368,690 14.64%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 452,809 416,969 452,115 454,494 435,484 409,296 368,690 14.64%
NOSH 135,166 125,922 125,937 125,898 125,862 125,937 102,414 20.25%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.26% 10.27% 7.25% 11.79% 7.32% 4.64% 7.74% -
ROE 3.88% 3.59% 2.14% 4.05% 2.23% 1.38% 2.67% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 106.16 114.54 105.89 124.05 105.27 96.51 124.18 -9.89%
EPS 13.01 11.77 7.68 14.63 7.71 4.48 9.61 22.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.35 3.28 3.59 3.61 3.46 3.25 3.60 -4.67%
Adjusted Per Share Value based on latest NOSH - 125,898
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 21.20 21.51 19.70 23.07 19.57 17.95 18.79 8.35%
EPS 2.60 2.21 1.43 2.72 1.43 0.83 1.45 47.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6689 0.6159 0.6678 0.6713 0.6433 0.6046 0.5446 14.64%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 7.39 6.79 7.81 6.18 4.90 6.93 7.82 -
P/RPS 6.96 5.93 7.38 4.98 4.65 7.18 6.30 6.84%
P/EPS 56.79 57.71 101.69 42.24 63.55 154.69 81.37 -21.26%
EY 1.76 1.73 0.98 2.37 1.57 0.65 1.23 26.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.21 2.07 2.18 1.71 1.42 2.13 2.17 1.22%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 22/02/18 23/11/17 17/08/17 18/05/17 07/02/17 30/11/16 17/08/16 -
Price 7.16 7.55 7.97 6.90 5.57 6.18 7.50 -
P/RPS 6.74 6.59 7.53 5.56 5.29 6.40 6.04 7.56%
P/EPS 55.02 64.17 103.78 47.16 72.24 137.95 78.04 -20.73%
EY 1.82 1.56 0.96 2.12 1.38 0.72 1.28 26.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 2.30 2.22 1.91 1.61 1.90 2.08 1.90%

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