[SAM] YoY Cumulative Quarter Result on 31-Mar-2019 [#4]

Stock

[SAM] SAM ENGINEERING & EQUIPMENT

Announcement Date

21-May-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2019

Quarter

31-Mar-2019 [#4]

Profit Trend

QoQ- 40.03%

YoY- 24.34%

Quarter Report

SAMEE_Q4FY19 Interim Report_Final.pdf

Latest QR

Upcoming QR

SAM's Result

SAM's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Cumulative Result
Revenue	1,147,645	873,681	938,667	754,966	598,164	537,397	620,054	10.80%
YoY %	31.36%	-6.92%	24.33%	26.21%	11.31%	-13.33%	-	-
Horiz. %	185.09%	140.90%	151.38%	121.76%	96.47%	86.67%	100.00%	-
PBT	100,451	81,848	99,651	94,797	73,187	55,354	68,672	6.54%
YoY %	22.73%	-17.87%	5.12%	29.53%	32.22%	-19.39%	-	-
Horiz. %	146.28%	119.19%	145.11%	138.04%	106.57%	80.61%	100.00%	-
Tax	-24,996	-22,149	-19,828	-16,284	-10,043	-11,747	-5,578	28.38%
YoY %	-12.85%	-11.71%	-21.76%	-62.14%	14.51%	-110.60%	-	-
Horiz. %	448.12%	397.08%	355.47%	291.93%	180.05%	210.60%	100.00%	-
NP	75,455	59,699	79,823	78,513	63,144	43,607	63,094	3.02%
YoY %	26.39%	-25.21%	1.67%	24.34%	44.80%	-30.89%	-	-
Horiz. %	119.59%	94.62%	126.51%	124.44%	100.08%	69.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	75,455	59,699	79,823	78,513	63,144	43,607	63,094	3.02%
YoY %	26.39%	-25.21%	1.67%	24.34%	44.80%	-30.89%	-	-
Horiz. %	119.59%	94.62%	126.51%	124.44%	100.08%	69.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.88%	27.06%	19.90%	17.18%	13.72%	21.22%	8.12%	-
YoY %	-8.06%	35.98%	15.83%	25.22%	-35.34%	161.33%	-	-
Horiz. %	306.40%	333.25%	245.07%	211.58%	168.97%	261.33%	100.00%	-
Total Cost	1,072,190	813,982	858,844	676,453	535,020	493,790	556,960	11.52%
YoY %	31.72%	-5.22%	26.96%	26.44%	8.35%	-11.34%	-	-
Horiz. %	192.51%	146.15%	154.20%	121.45%	96.06%	88.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	692,991	625,823	609,603	535,261	460,919	433,309	435,781	8.03%
YoY %	10.73%	2.66%	13.89%	16.13%	6.37%	-0.57%	-	-
Horiz. %	159.02%	143.61%	139.89%	122.83%	105.77%	99.43%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	18,948	14,908	59,216	31,575	23,289	48,384	27,622	-6.08%
YoY %	27.10%	-74.82%	87.54%	35.58%	-51.87%	75.16%	-	-
Horiz. %	68.60%	53.97%	214.38%	114.31%	84.31%	175.16%	100.00%	-
Div Payout %	25.11%	24.97%	74.18%	40.22%	36.88%	110.96%	43.78%	-
YoY %	0.56%	-66.34%	84.44%	9.06%	-66.76%	153.45%	-	-
Horiz. %	57.35%	57.04%	169.44%	91.87%	84.24%	253.45%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	692,991	625,823	609,603	535,261	460,919	433,309	435,781	8.03%
YoY %	10.73%	2.66%	13.89%	16.13%	6.37%	-0.57%	-	-
Horiz. %	159.02%	143.61%	139.89%	122.83%	105.77%	99.43%	100.00%	-
NOSH	541,399	135,166	135,166	135,166	135,166	120,030	85,783	35.92%
YoY %	300.54%	0.00%	0.00%	0.00%	12.61%	39.92%	-	-
Horiz. %	631.13%	157.57%	157.57%	157.57%	157.57%	139.92%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	6.57%	6.83%	8.50%	10.40%	10.56%	8.11%	10.18%	-
YoY %	-3.81%	-19.65%	-18.27%	-1.52%	30.21%	-20.33%	-	-
Horiz. %	64.54%	67.09%	83.50%	102.16%	103.73%	79.67%	100.00%	-
ROE	10.89%	9.54%	13.09%	14.67%	13.70%	10.06%	14.48%	-
YoY %	14.15%	-27.12%	-10.77%	7.08%	36.18%	-30.52%	-	-
Horiz. %	75.21%	65.88%	90.40%	101.31%	94.61%	69.48%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	211.98	646.37	694.45	558.54	442.54	447.72	722.81	-18.48%
YoY %	-67.20%	-6.92%	24.33%	26.21%	-1.16%	-38.06%	-	-
Horiz. %	29.33%	89.42%	96.08%	77.27%	61.22%	61.94%	100.00%	-
EPS	13.94	44.17	59.06	58.09	46.72	36.33	73.55	-24.20%
YoY %	-68.44%	-25.21%	1.67%	24.34%	28.60%	-50.61%	-	-
Horiz. %	18.95%	60.05%	80.30%	78.98%	63.52%	49.39%	100.00%	-
DPS	3.50	11.03	43.81	23.36	17.23	40.31	32.20	-30.90%
YoY %	-68.27%	-74.82%	87.54%	35.58%	-57.26%	25.19%	-	-
Horiz. %	10.87%	34.25%	136.06%	72.55%	53.51%	125.19%	100.00%	-
NAPS	1.28	4.63	4.51	3.96	3.41	3.61	5.08	-20.51%
YoY %	-72.35%	2.66%	13.89%	16.13%	-5.54%	-28.94%	-	-
Horiz. %	25.20%	91.14%	88.78%	77.95%	67.13%	71.06%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 135,166
RPS	169.52	129.05	138.65	111.52	88.36	79.38	91.59	10.80%
YoY %	31.36%	-6.92%	24.33%	26.21%	11.31%	-13.33%	-	-
Horiz. %	185.09%	140.90%	151.38%	121.76%	96.47%	86.67%	100.00%	-
EPS	11.15	8.82	11.79	11.60	9.33	6.44	9.32	3.03%
YoY %	26.42%	-25.19%	1.64%	24.33%	44.88%	-30.90%	-	-
Horiz. %	119.64%	94.64%	126.50%	124.46%	100.11%	69.10%	100.00%	-
DPS	2.80	2.20	8.75	4.66	3.44	7.15	4.08	-6.07%
YoY %	27.27%	-74.86%	87.77%	35.47%	-51.89%	75.25%	-	-
Horiz. %	68.63%	53.92%	214.46%	114.22%	84.31%	175.25%	100.00%	-
NAPS	1.0236	0.9244	0.9005	0.7907	0.6808	0.6401	0.6437	8.03%
YoY %	10.73%	2.65%	13.89%	16.14%	6.36%	-0.56%	-	-
Horiz. %	159.02%	143.61%	139.89%	122.84%	105.76%	99.44%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	4.75	6.74	5.33	7.79	6.30	6.18	6.39	-
P/RPS	2.24	1.04	0.77	1.39	1.42	1.38	0.88	16.84%
YoY %	115.38%	35.06%	-44.60%	-2.11%	2.90%	56.82%	-	-
Horiz. %	254.55%	118.18%	87.50%	157.95%	161.36%	156.82%	100.00%	-
P/EPS	34.08	15.26	9.03	13.41	13.49	17.01	8.69	25.56%
YoY %	123.33%	68.99%	-32.66%	-0.59%	-20.69%	95.74%	-	-
Horiz. %	392.17%	175.60%	103.91%	154.32%	155.24%	195.74%	100.00%	-
EY	2.93	6.55	11.08	7.46	7.42	5.88	11.51	-20.38%
YoY %	-55.27%	-40.88%	48.53%	0.54%	26.19%	-48.91%	-	-
Horiz. %	25.46%	56.91%	96.26%	64.81%	64.47%	51.09%	100.00%	-
DY	0.74	1.64	8.22	3.00	2.73	6.52	5.04	-27.35%
YoY %	-54.88%	-80.05%	174.00%	9.89%	-58.13%	29.37%	-	-
Horiz. %	14.68%	32.54%	163.10%	59.52%	54.17%	129.37%	100.00%	-
P/NAPS	3.71	1.46	1.18	1.97	1.85	1.71	1.26	19.71%
YoY %	154.11%	23.73%	-40.10%	6.49%	8.19%	35.71%	-	-
Horiz. %	294.44%	115.87%	93.65%	156.35%	146.83%	135.71%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	24/05/22	25/05/21	05/06/20	21/05/19	24/05/18	18/05/17	19/05/16	-
Price	4.48	6.55	5.76	8.19	7.03	6.90	6.32	-
P/RPS	2.11	1.01	0.83	1.47	1.59	1.54	0.87	15.90%
YoY %	108.91%	21.69%	-43.54%	-7.55%	3.25%	77.01%	-	-
Horiz. %	242.53%	116.09%	95.40%	168.97%	182.76%	177.01%	100.00%	-
P/EPS	32.14	14.83	9.75	14.10	15.05	18.99	8.59	24.58%
YoY %	116.72%	52.10%	-30.85%	-6.31%	-20.75%	121.07%	-	-
Horiz. %	374.16%	172.64%	113.50%	164.14%	175.20%	221.07%	100.00%	-
EY	3.11	6.74	10.25	7.09	6.65	5.27	11.64	-19.73%
YoY %	-53.86%	-34.24%	44.57%	6.62%	26.19%	-54.73%	-	-
Horiz. %	26.72%	57.90%	88.06%	60.91%	57.13%	45.27%	100.00%	-
DY	0.78	1.68	7.61	2.85	2.45	5.84	5.09	-26.83%
YoY %	-53.57%	-77.92%	167.02%	16.33%	-58.05%	14.73%	-	-
Horiz. %	15.32%	33.01%	149.51%	55.99%	48.13%	114.73%	100.00%	-
P/NAPS	3.50	1.41	1.28	2.07	2.06	1.91	1.24	18.87%
YoY %	148.23%	10.16%	-38.16%	0.49%	7.85%	54.03%	-	-
Horiz. %	282.26%	113.71%	103.23%	166.94%	166.13%	154.03%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos