[SAM] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
17-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -1.88%
YoY- 137.38%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 745,606 563,270 508,285 610,770 425,369 435,936 364,856 12.64%
PBT 91,936 68,054 45,289 67,736 30,085 30,068 21,858 27.03%
Tax -17,177 -11,762 -11,705 -6,816 -4,421 -5,321 -3,682 29.24%
NP 74,758 56,292 33,584 60,920 25,664 24,746 18,176 26.56%
-
NP to SH 74,758 56,292 33,584 60,920 25,664 24,746 18,176 26.56%
-
Tax Rate 18.68% 17.28% 25.85% 10.06% 14.70% 17.70% 16.85% -
Total Cost 670,848 506,978 474,701 549,850 399,705 411,189 346,680 11.62%
-
Net Worth 527,151 452,809 408,773 426,337 333,728 314,198 300,245 9.83%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 42,100 31,052 63,497 36,755 - - - -
Div Payout % 56.31% 55.16% 189.07% 60.33% - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 527,151 452,809 408,773 426,337 333,728 314,198 300,245 9.83%
NOSH 135,166 135,166 118,142 85,609 80,806 72,731 71,148 11.28%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.03% 9.99% 6.61% 9.97% 6.03% 5.68% 4.98% -
ROE 14.18% 12.43% 8.22% 14.29% 7.69% 7.88% 6.05% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 551.62 416.72 430.23 713.43 526.41 599.38 512.81 1.22%
EPS 55.31 43.49 28.43 71.16 31.76 34.03 25.55 13.73%
DPS 31.15 22.97 53.75 42.93 0.00 0.00 0.00 -
NAPS 3.90 3.35 3.46 4.98 4.13 4.32 4.22 -1.30%
Adjusted Per Share Value based on latest NOSH - 86,299
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 110.14 83.20 75.08 90.22 62.83 64.39 53.89 12.64%
EPS 11.04 8.32 4.96 9.00 3.79 3.66 2.68 26.59%
DPS 6.22 4.59 9.38 5.43 0.00 0.00 0.00 -
NAPS 0.7787 0.6689 0.6038 0.6298 0.493 0.4641 0.4435 9.83%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 7.36 7.39 4.90 7.40 2.69 2.62 2.59 -
P/RPS 1.33 1.77 1.14 1.04 0.51 0.44 0.51 17.31%
P/EPS 13.31 17.74 17.24 10.40 8.47 7.70 10.14 4.63%
EY 7.51 5.64 5.80 9.62 11.81 12.99 9.86 -4.43%
DY 4.23 3.11 10.97 5.80 0.00 0.00 0.00 -
P/NAPS 1.89 2.21 1.42 1.49 0.65 0.61 0.61 20.73%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 20/02/19 22/02/18 07/02/17 17/02/16 25/02/15 12/02/14 05/02/13 -
Price 7.64 7.16 5.57 6.85 2.90 2.73 2.33 -
P/RPS 1.39 1.72 1.29 0.96 0.55 0.46 0.45 20.66%
P/EPS 13.81 17.19 19.59 9.63 9.13 8.02 9.12 7.15%
EY 7.24 5.82 5.10 10.39 10.95 12.46 10.96 -6.67%
DY 4.08 3.21 9.65 6.27 0.00 0.00 0.00 -
P/NAPS 1.96 2.14 1.61 1.38 0.70 0.63 0.55 23.57%

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