[SAM] YoY Cumulative Quarter Result on 31-Dec-2016 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
07-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 62.67%
YoY- -44.87%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 685,009 559,205 422,453 381,214 458,078 319,027 326,952 13.11%
PBT 81,121 68,952 51,041 33,967 50,802 22,564 22,551 23.77%
Tax -16,216 -12,883 -8,822 -8,779 -5,112 -3,316 -3,991 26.30%
NP 64,905 56,069 42,219 25,188 45,690 19,248 18,560 23.18%
-
NP to SH 64,905 56,069 42,219 25,188 45,690 19,248 18,560 23.18%
-
Tax Rate 19.99% 18.68% 17.28% 25.85% 10.06% 14.70% 17.70% -
Total Cost 620,104 503,136 380,234 356,026 412,388 299,779 308,392 12.34%
-
Net Worth 569,052 527,151 452,809 408,773 426,337 333,728 314,198 10.40%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 39,266 31,575 23,289 47,623 27,566 - - -
Div Payout % 60.50% 56.31% 55.16% 189.07% 60.33% - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 569,052 527,151 452,809 408,773 426,337 333,728 314,198 10.40%
NOSH 135,166 135,166 135,166 118,142 85,609 80,806 72,731 10.87%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 9.48% 10.03% 9.99% 6.61% 9.97% 6.03% 5.68% -
ROE 11.41% 10.64% 9.32% 6.16% 10.72% 5.77% 5.91% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 506.79 413.71 312.54 322.67 535.08 394.81 449.53 2.01%
EPS 48.02 41.48 32.62 21.32 53.37 23.82 25.52 11.10%
DPS 29.05 23.36 17.23 40.31 32.20 0.00 0.00 -
NAPS 4.21 3.90 3.35 3.46 4.98 4.13 4.32 -0.42%
Adjusted Per Share Value based on latest NOSH - 125,862
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 101.18 82.60 62.40 56.31 67.66 47.12 48.30 13.10%
EPS 9.59 8.28 6.24 3.72 6.75 2.84 2.74 23.20%
DPS 5.80 4.66 3.44 7.03 4.07 0.00 0.00 -
NAPS 0.8406 0.7787 0.6689 0.6038 0.6298 0.493 0.4641 10.40%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 7.94 7.36 7.39 4.90 7.40 2.69 2.62 -
P/RPS 1.57 1.78 2.36 1.52 1.38 0.68 0.58 18.04%
P/EPS 16.54 17.74 23.66 22.98 13.87 11.29 10.27 8.26%
EY 6.05 5.64 4.23 4.35 7.21 8.86 9.74 -7.62%
DY 3.66 3.17 2.33 8.23 4.35 0.00 0.00 -
P/NAPS 1.89 1.89 2.21 1.42 1.49 0.65 0.61 20.73%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 28/02/20 20/02/19 22/02/18 07/02/17 17/02/16 25/02/15 12/02/14 -
Price 7.50 7.64 7.16 5.57 6.85 2.90 2.73 -
P/RPS 1.48 1.85 2.29 1.73 1.28 0.73 0.61 15.91%
P/EPS 15.62 18.42 22.92 26.13 12.83 12.17 10.70 6.50%
EY 6.40 5.43 4.36 3.83 7.79 8.21 9.35 -6.11%
DY 3.87 3.06 2.41 7.24 4.70 0.00 0.00 -
P/NAPS 1.78 1.96 2.14 1.61 1.38 0.70 0.63 18.89%

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