[SAM] YoY Annualized Quarter Result on 30-Sep-2015 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 17.13%
YoY- 303.02%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 735,870 557,924 497,448 606,106 410,970 411,862 342,002 13.61%
PBT 90,184 64,938 37,496 69,952 18,956 30,006 22,800 25.74%
Tax -18,340 -15,678 -6,528 -7,862 -3,550 -4,608 -3,064 34.72%
NP 71,844 49,260 30,968 62,090 15,406 25,398 19,736 24.01%
-
NP to SH 71,844 49,260 30,968 62,090 15,406 25,398 19,736 24.01%
-
Tax Rate 20.34% 24.14% 17.41% 11.24% 18.73% 15.36% 13.44% -
Total Cost 664,026 508,664 466,480 544,016 395,564 386,464 322,266 12.79%
-
Net Worth 502,821 416,969 371,113 408,419 301,628 315,300 299,159 9.03%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 63,150 43,807 92,059 54,910 - - 10,576 34.67%
Div Payout % 87.90% 88.93% 297.27% 88.44% - - 53.59% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 502,821 416,969 371,113 408,419 301,628 315,300 299,159 9.03%
NOSH 135,166 125,922 114,188 85,265 79,167 72,482 70,890 11.35%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.76% 8.83% 6.23% 10.24% 3.75% 6.17% 5.77% -
ROE 14.29% 11.81% 8.34% 15.20% 5.11% 8.06% 6.60% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 544.42 438.88 435.64 710.85 519.11 568.22 482.43 2.03%
EPS 53.16 38.94 27.12 72.82 19.46 35.04 27.84 11.37%
DPS 46.72 34.46 80.62 64.40 0.00 0.00 14.92 20.94%
NAPS 3.72 3.28 3.25 4.79 3.81 4.35 4.22 -2.07%
Adjusted Per Share Value based on latest NOSH - 86,164
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 108.70 82.41 73.48 89.53 60.71 60.84 50.52 13.61%
EPS 10.61 7.28 4.57 9.17 2.28 3.75 2.92 23.97%
DPS 9.33 6.47 13.60 8.11 0.00 0.00 1.56 34.71%
NAPS 0.7427 0.6159 0.5482 0.6033 0.4455 0.4657 0.4419 9.03%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 7.53 6.79 6.93 5.68 3.30 2.47 2.59 -
P/RPS 1.38 1.55 1.59 0.80 0.64 0.43 0.54 16.91%
P/EPS 14.17 17.52 25.55 7.80 16.96 7.05 9.30 7.26%
EY 7.06 5.71 3.91 12.82 5.90 14.19 10.75 -6.76%
DY 6.20 5.08 11.63 11.34 0.00 0.00 5.76 1.23%
P/NAPS 2.02 2.07 2.13 1.19 0.87 0.57 0.61 22.07%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 23/11/17 30/11/16 25/11/15 05/11/14 18/10/13 30/10/12 -
Price 8.05 7.55 6.18 7.69 2.96 2.40 2.63 -
P/RPS 1.48 1.72 1.42 1.08 0.57 0.42 0.55 17.92%
P/EPS 15.15 19.48 22.79 10.56 15.21 6.85 9.45 8.18%
EY 6.60 5.13 4.39 9.47 6.57 14.60 10.59 -7.57%
DY 5.80 4.56 13.05 8.37 0.00 0.00 5.67 0.37%
P/NAPS 2.16 2.30 1.90 1.61 0.78 0.55 0.62 23.11%

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