[SAM] YoY Quarter Result on 30-Jun-2018 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
15-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -15.93%
YoY- 81.88%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 202,775 170,980 195,165 178,767 133,357 127,182 134,464 7.07%
PBT 15,972 11,739 22,592 22,171 13,155 10,805 14,878 1.18%
Tax -3,994 -4,533 -4,385 -4,580 -3,483 -963 -1,626 16.14%
NP 11,978 7,206 18,207 17,591 9,672 9,842 13,252 -1.66%
-
NP to SH 11,978 7,206 18,207 17,591 9,672 9,842 13,252 -1.66%
-
Tax Rate 25.01% 38.61% 19.41% 20.66% 26.48% 8.91% 10.93% -
Total Cost 190,797 163,774 176,958 161,176 123,685 117,340 121,212 7.84%
-
Net Worth 618,494 590,679 563,646 497,414 452,115 368,690 392,245 7.87%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - 27,161 -
Div Payout % - - - - - - 204.96% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 618,494 590,679 563,646 497,414 452,115 368,690 392,245 7.87%
NOSH 135,349 135,166 135,166 135,166 125,937 102,414 84,353 8.19%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 5.91% 4.21% 9.33% 9.84% 7.25% 7.74% 9.86% -
ROE 1.94% 1.22% 3.23% 3.54% 2.14% 2.67% 3.38% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 149.83 126.50 144.39 132.26 105.89 124.18 159.40 -1.02%
EPS 8.85 5.33 13.47 13.01 7.68 9.61 15.71 -9.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 32.20 -
NAPS 4.57 4.37 4.17 3.68 3.59 3.60 4.65 -0.28%
Adjusted Per Share Value based on latest NOSH - 135,166
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 29.95 25.26 28.83 26.41 19.70 18.79 19.86 7.08%
EPS 1.77 1.06 2.69 2.60 1.43 1.45 1.96 -1.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.01 -
NAPS 0.9136 0.8725 0.8326 0.7347 0.6678 0.5446 0.5794 7.87%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 7.11 7.50 8.31 7.53 7.81 7.82 5.15 -
P/RPS 4.75 5.93 5.76 5.69 7.38 6.30 3.23 6.63%
P/EPS 80.34 140.68 61.69 57.86 101.69 81.37 32.78 16.09%
EY 1.24 0.71 1.62 1.73 0.98 1.23 3.05 -13.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 1.56 1.72 1.99 2.05 2.18 2.17 1.11 5.83%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 25/08/21 19/08/20 29/08/19 15/08/18 17/08/17 17/08/16 25/08/15 -
Price 16.12 7.09 7.98 7.65 7.97 7.50 4.72 -
P/RPS 10.76 5.60 5.53 5.78 7.53 6.04 2.96 23.97%
P/EPS 182.14 132.99 59.24 58.78 103.78 78.04 30.04 34.99%
EY 0.55 0.75 1.69 1.70 0.96 1.28 3.33 -25.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.82 -
P/NAPS 3.53 1.62 1.91 2.08 2.22 2.08 1.02 22.96%

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