[SAM] YoY Quarter Result on 31-Mar-2014 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 66.46%
YoY- 54.17%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 156,183 161,976 132,493 125,803 109,802 166,765 85,179 10.62%
PBT 21,387 17,870 16,910 9,843 5,237 7,961 3,562 34.77%
Tax -2,968 -466 -1,524 -87 1,091 128 -941 21.07%
NP 18,419 17,404 15,386 9,756 6,328 8,089 2,621 38.35%
-
NP to SH 18,419 17,404 15,386 9,756 6,328 8,089 2,621 38.35%
-
Tax Rate 13.88% 2.61% 9.01% 0.88% -20.83% -1.61% 26.42% -
Total Cost 137,764 144,572 117,107 116,047 103,474 158,676 82,558 8.90%
-
Net Worth 454,494 438,553 376,008 328,589 296,984 189,301 171,427 17.62%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 454,494 438,553 376,008 328,589 296,984 189,301 171,427 17.62%
NOSH 125,898 86,329 84,306 73,345 71,909 70,899 70,837 10.04%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.79% 10.74% 11.61% 7.75% 5.76% 4.85% 3.08% -
ROE 4.05% 3.97% 4.09% 2.97% 2.13% 4.27% 1.53% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 124.05 187.63 157.16 171.52 152.70 235.21 120.25 0.51%
EPS 14.63 20.16 18.25 13.30 8.80 11.41 3.70 25.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.61 5.08 4.46 4.48 4.13 2.67 2.42 6.88%
Adjusted Per Share Value based on latest NOSH - 73,345
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 23.07 23.93 19.57 18.58 16.22 24.63 12.58 10.62%
EPS 2.72 2.57 2.27 1.44 0.93 1.19 0.39 38.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6713 0.6478 0.5554 0.4854 0.4387 0.2796 0.2532 17.62%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 6.18 6.39 2.95 3.30 2.28 2.07 2.07 -
P/RPS 4.98 3.41 1.88 1.92 1.49 0.88 1.72 19.36%
P/EPS 42.24 31.70 16.16 24.81 25.91 18.14 55.95 -4.57%
EY 2.37 3.15 6.19 4.03 3.86 5.51 1.79 4.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 1.26 0.66 0.74 0.55 0.78 0.86 12.12%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/05/17 19/05/16 28/05/15 21/05/14 29/05/13 23/05/12 20/04/11 -
Price 6.90 6.32 3.75 3.40 2.09 3.03 2.07 -
P/RPS 5.56 3.37 2.39 1.98 1.37 1.29 1.72 21.57%
P/EPS 47.16 31.35 20.55 25.56 23.75 26.56 55.95 -2.80%
EY 2.12 3.19 4.87 3.91 4.21 3.77 1.79 2.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.91 1.24 0.84 0.76 0.51 1.13 0.86 14.20%

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