[SAM] YoY Annualized Quarter Result on 31-Dec-2019 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2020
Quarter
31-Dec-2019 [#3]
Profit Trend
QoQ- 11.63%
YoY- 15.76%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,476,937 1,051,622 796,341 913,345 745,606 563,270 508,285 19.44%
PBT 118,992 94,400 70,053 108,161 91,936 68,054 45,289 17.45%
Tax -26,117 -22,809 -23,237 -21,621 -17,177 -11,762 -11,705 14.30%
NP 92,874 71,590 46,816 86,540 74,758 56,292 33,584 18.46%
-
NP to SH 92,874 71,590 46,816 86,540 74,758 56,292 33,584 18.46%
-
Tax Rate 21.95% 24.16% 33.17% 19.99% 18.68% 17.28% 25.85% -
Total Cost 1,384,062 980,032 749,525 826,805 670,848 506,978 474,701 19.51%
-
Net Worth 779,888 678,103 590,679 569,052 527,151 452,809 408,773 11.36%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - 52,354 42,100 31,052 63,497 -
Div Payout % - - - 60.50% 56.31% 55.16% 189.07% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 779,888 678,103 590,679 569,052 527,151 452,809 408,773 11.36%
NOSH 541,589 135,349 135,166 135,166 135,166 135,166 118,142 28.87%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.29% 6.81% 5.88% 9.48% 10.03% 9.99% 6.61% -
ROE 11.91% 10.56% 7.93% 15.21% 14.18% 12.43% 8.22% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 272.70 776.97 589.15 675.72 551.62 416.72 430.23 -7.31%
EPS 17.15 52.89 34.64 64.03 55.31 43.49 28.43 -8.07%
DPS 0.00 0.00 0.00 38.73 31.15 22.97 53.75 -
NAPS 1.44 5.01 4.37 4.21 3.90 3.35 3.46 -13.58%
Adjusted Per Share Value based on latest NOSH - 135,166
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 218.16 155.34 117.63 134.91 110.14 83.20 75.08 19.44%
EPS 13.72 10.57 6.92 12.78 11.04 8.32 4.96 18.47%
DPS 0.00 0.00 0.00 7.73 6.22 4.59 9.38 -
NAPS 1.152 1.0016 0.8725 0.8406 0.7787 0.6689 0.6038 11.36%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 4.93 22.40 7.37 7.94 7.36 7.39 4.90 -
P/RPS 1.81 2.88 1.25 1.18 1.33 1.77 1.14 8.00%
P/EPS 28.75 42.35 21.28 12.40 13.31 17.74 17.24 8.89%
EY 3.48 2.36 4.70 8.06 7.51 5.64 5.80 -8.15%
DY 0.00 0.00 0.00 4.88 4.23 3.11 10.97 -
P/NAPS 3.42 4.47 1.69 1.89 1.89 2.21 1.42 15.76%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 16/02/22 23/02/21 28/02/20 20/02/19 22/02/18 07/02/17 -
Price 4.90 23.54 7.43 7.50 7.64 7.16 5.57 -
P/RPS 1.80 3.03 1.26 1.11 1.39 1.72 1.29 5.70%
P/EPS 28.57 44.50 21.45 11.71 13.81 17.19 19.59 6.48%
EY 3.50 2.25 4.66 8.54 7.24 5.82 5.10 -6.07%
DY 0.00 0.00 0.00 5.16 4.08 3.21 9.65 -
P/NAPS 3.40 4.70 1.70 1.78 1.96 2.14 1.61 13.26%

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