[SAM] YoY 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- 27.2%
YoY- 29.77%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
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 347,212 351,113 205,378 279,381 191,270 143,491 132,490 17.40%
PBT 23,062 33,460 18,645 33,622 23,860 18,572 15,219 7.16%
Tax -3,876 -8,259 -6,223 -7,478 -3,713 -983 -5,515 -5.70%
NP 19,186 25,201 12,422 26,144 20,147 17,589 9,704 12.02%
-
NP to SH 19,186 25,201 12,422 26,144 20,147 17,589 9,704 12.02%
-
Tax Rate 16.81% 24.68% 33.38% 22.24% 15.56% 5.29% 36.24% -
Total Cost 328,026 325,912 192,956 253,237 171,123 125,902 122,786 17.78%
-
Net Worth 779,888 678,103 590,679 569,052 527,151 452,809 435,484 10.19%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 779,888 678,103 590,679 569,052 527,151 452,809 435,484 10.19%
NOSH 541,589 135,349 135,166 135,166 135,166 135,166 125,862 27.52%
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 5.53% 7.18% 6.05% 9.36% 10.53% 12.26% 7.32% -
ROE 2.46% 3.72% 2.10% 4.59% 3.82% 3.88% 2.23% -
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 64.11 259.41 151.94 206.69 141.51 106.16 105.27 -7.92%
EPS 3.54 18.62 9.19 19.34 14.91 13.01 7.71 -12.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 51.29 51.86 30.34 41.27 28.25 21.20 19.57 17.41%
EPS 2.83 3.72 1.83 3.86 2.98 2.60 1.43 12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.152 1.0016 0.8725 0.8406 0.7787 0.6689 0.6433 10.19%
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 7.69 8.63 4.85 3.84 5.20 6.96 4.65 8.74%
P/EPS 139.17 120.31 80.19 41.05 49.38 56.79 63.55 13.94%
EY 0.72 0.83 1.25 2.44 2.03 1.76 1.57 -12.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 7.64 9.07 4.89 3.63 5.40 6.74 5.29 6.31%
P/EPS 138.32 126.43 80.85 38.78 51.26 55.02 72.24 11.42%
EY 0.72 0.79 1.24 2.58 1.95 1.82 1.38 -10.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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