[SAM] QoQ Quarter Result on 31-Mar-2019 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
21-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
31-Mar-2019 [#4]
Profit Trend
QoQ- 11.4%
YoY- 7.26%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 279,381 210,463 195,165 195,761 191,270 189,168 178,767 34.56%
PBT 33,622 24,907 22,592 25,845 23,860 22,921 22,171 31.89%
Tax -7,478 -4,353 -4,385 -3,401 -3,713 -4,590 -4,580 38.53%
NP 26,144 20,554 18,207 22,444 20,147 18,331 17,591 30.13%
-
NP to SH 26,144 20,554 18,207 22,444 20,147 18,331 17,591 30.13%
-
Tax Rate 22.24% 17.48% 19.41% 13.16% 15.56% 20.03% 20.66% -
Total Cost 253,237 189,909 176,958 173,317 171,123 170,837 161,176 35.03%
-
Net Worth 569,052 546,074 563,646 535,261 527,151 502,821 497,414 9.35%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 569,052 546,074 563,646 535,261 527,151 502,821 497,414 9.35%
NOSH 135,166 135,166 135,166 135,166 135,166 135,166 135,166 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 9.36% 9.77% 9.33% 11.47% 10.53% 9.69% 9.84% -
ROE 4.59% 3.76% 3.23% 4.19% 3.82% 3.65% 3.54% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 206.69 155.71 144.39 144.83 141.51 139.95 132.26 34.55%
EPS 19.34 15.21 13.47 16.60 14.91 13.56 13.01 30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.21 4.04 4.17 3.96 3.90 3.72 3.68 9.35%
Adjusted Per Share Value based on latest NOSH - 135,166
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 41.27 31.09 28.83 28.92 28.25 27.94 26.41 34.55%
EPS 3.86 3.04 2.69 3.32 2.98 2.71 2.60 30.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8406 0.8066 0.8326 0.7907 0.7787 0.7427 0.7347 9.36%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 7.94 8.03 8.31 7.79 7.36 7.53 7.53 -
P/RPS 3.84 5.16 5.76 5.38 5.20 5.38 5.69 -23.00%
P/EPS 41.05 52.81 61.69 46.91 49.38 55.52 57.86 -20.40%
EY 2.44 1.89 1.62 2.13 2.03 1.80 1.73 25.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.99 1.99 1.97 1.89 2.02 2.05 -5.25%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 27/11/19 29/08/19 21/05/19 20/02/19 29/11/18 15/08/18 -
Price 7.50 8.08 7.98 8.19 7.64 8.05 7.65 -
P/RPS 3.63 5.19 5.53 5.65 5.40 5.75 5.78 -26.60%
P/EPS 38.78 53.14 59.24 49.32 51.26 59.36 58.78 -24.15%
EY 2.58 1.88 1.69 2.03 1.95 1.68 1.70 31.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.00 1.91 2.07 1.96 2.16 2.08 -9.83%

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