[SAM] QoQ TTM Result on 31-Mar-2018 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 4.13%
YoY- 44.8%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 734,916 687,137 643,574 598,164 578,636 567,635 543,572 22.20%
PBT 91,098 85,810 82,203 73,187 72,428 69,075 57,704 35.46%
Tax -14,104 -11,374 -11,140 -10,043 -11,790 -16,322 -14,267 -0.76%
NP 76,994 74,436 71,063 63,144 60,638 52,753 43,437 46.31%
-
NP to SH 76,994 74,436 71,063 63,144 60,638 52,753 43,437 46.31%
-
Tax Rate 15.48% 13.25% 13.55% 13.72% 16.28% 23.63% 24.72% -
Total Cost 657,922 612,701 572,511 535,020 517,998 514,882 500,135 19.99%
-
Net Worth 527,151 502,821 497,414 460,919 452,809 416,969 452,115 10.74%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 527,151 502,821 497,414 460,919 452,809 416,969 452,115 10.74%
NOSH 135,166 135,166 135,166 135,166 135,166 125,922 125,937 4.81%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 10.48% 10.83% 11.04% 10.56% 10.48% 9.29% 7.99% -
ROE 14.61% 14.80% 14.29% 13.70% 13.39% 12.65% 9.61% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 543.71 508.36 476.13 442.54 428.09 446.52 431.62 16.58%
EPS 56.96 55.07 52.57 46.72 44.86 41.50 34.49 39.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.90 3.72 3.68 3.41 3.35 3.28 3.59 5.66%
Adjusted Per Share Value based on latest NOSH - 135,166
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 108.56 101.50 95.06 88.36 85.47 83.85 80.29 22.20%
EPS 11.37 11.00 10.50 9.33 8.96 7.79 6.42 46.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7787 0.7427 0.7347 0.6808 0.6689 0.6159 0.6678 10.75%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 7.36 7.53 7.53 6.30 7.39 6.79 7.81 -
P/RPS 1.35 1.48 1.58 1.42 1.73 1.52 1.81 -17.71%
P/EPS 12.92 13.67 14.32 13.49 16.47 16.36 22.64 -31.12%
EY 7.74 7.31 6.98 7.42 6.07 6.11 4.42 45.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 2.02 2.05 1.85 2.21 2.07 2.18 -9.05%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 20/02/19 29/11/18 15/08/18 24/05/18 22/02/18 23/11/17 17/08/17 -
Price 7.64 8.05 7.65 7.03 7.16 7.55 7.97 -
P/RPS 1.41 1.58 1.61 1.59 1.67 1.69 1.85 -16.52%
P/EPS 13.41 14.62 14.55 15.05 15.96 18.19 23.11 -30.36%
EY 7.46 6.84 6.87 6.65 6.27 5.50 4.33 43.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.96 2.16 2.08 2.06 2.14 2.30 2.22 -7.94%

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