[SAM] YoY Annualized Quarter Result on 30-Sep-2016 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
30-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- -21.34%
YoY- -50.12%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 811,256 735,870 557,924 497,448 606,106 410,970 411,862 11.95%
PBT 94,998 90,184 64,938 37,496 69,952 18,956 30,006 21.16%
Tax -17,476 -18,340 -15,678 -6,528 -7,862 -3,550 -4,608 24.86%
NP 77,522 71,844 49,260 30,968 62,090 15,406 25,398 20.42%
-
NP to SH 77,522 71,844 49,260 30,968 62,090 15,406 25,398 20.42%
-
Tax Rate 18.40% 20.34% 24.14% 17.41% 11.24% 18.73% 15.36% -
Total Cost 733,734 664,026 508,664 466,480 544,016 395,564 386,464 11.27%
-
Net Worth 546,074 502,821 416,969 371,113 408,419 301,628 315,300 9.58%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 63,150 43,807 92,059 54,910 - - -
Div Payout % - 87.90% 88.93% 297.27% 88.44% - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 546,074 502,821 416,969 371,113 408,419 301,628 315,300 9.58%
NOSH 135,166 135,166 125,922 114,188 85,265 79,167 72,482 10.93%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 9.56% 9.76% 8.83% 6.23% 10.24% 3.75% 6.17% -
ROE 14.20% 14.29% 11.81% 8.34% 15.20% 5.11% 8.06% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 600.19 544.42 438.88 435.64 710.85 519.11 568.22 0.91%
EPS 57.36 53.16 38.94 27.12 72.82 19.46 35.04 8.55%
DPS 0.00 46.72 34.46 80.62 64.40 0.00 0.00 -
NAPS 4.04 3.72 3.28 3.25 4.79 3.81 4.35 -1.22%
Adjusted Per Share Value based on latest NOSH - 125,937
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 119.83 108.70 82.41 73.48 89.53 60.71 60.84 11.95%
EPS 11.45 10.61 7.28 4.57 9.17 2.28 3.75 20.43%
DPS 0.00 9.33 6.47 13.60 8.11 0.00 0.00 -
NAPS 0.8066 0.7427 0.6159 0.5482 0.6033 0.4455 0.4657 9.58%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 8.03 7.53 6.79 6.93 5.68 3.30 2.47 -
P/RPS 1.34 1.38 1.55 1.59 0.80 0.64 0.43 20.84%
P/EPS 14.00 14.17 17.52 25.55 7.80 16.96 7.05 12.10%
EY 7.14 7.06 5.71 3.91 12.82 5.90 14.19 -10.81%
DY 0.00 6.20 5.08 11.63 11.34 0.00 0.00 -
P/NAPS 1.99 2.02 2.07 2.13 1.19 0.87 0.57 23.15%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 29/11/18 23/11/17 30/11/16 25/11/15 05/11/14 18/10/13 -
Price 8.08 8.05 7.55 6.18 7.69 2.96 2.40 -
P/RPS 1.35 1.48 1.72 1.42 1.08 0.57 0.42 21.47%
P/EPS 14.09 15.15 19.48 22.79 10.56 15.21 6.85 12.76%
EY 7.10 6.60 5.13 4.39 9.47 6.57 14.60 -11.31%
DY 0.00 5.80 4.56 13.05 8.37 0.00 0.00 -
P/NAPS 2.00 2.16 2.30 1.90 1.61 0.78 0.55 23.99%

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