[SAM] YoY Quarter Result on 31-Mar-2016 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- 18.84%
YoY- 13.12%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 195,761 175,711 156,183 161,976 132,493 125,803 109,802 10.11%
PBT 25,845 22,146 21,387 17,870 16,910 9,843 5,237 30.46%
Tax -3,401 -1,221 -2,968 -466 -1,524 -87 1,091 -
NP 22,444 20,925 18,419 17,404 15,386 9,756 6,328 23.48%
-
NP to SH 22,444 20,925 18,419 17,404 15,386 9,756 6,328 23.48%
-
Tax Rate 13.16% 5.51% 13.88% 2.61% 9.01% 0.88% -20.83% -
Total Cost 173,317 154,786 137,764 144,572 117,107 116,047 103,474 8.97%
-
Net Worth 535,261 460,919 454,494 438,553 376,008 328,589 296,984 10.31%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 535,261 460,919 454,494 438,553 376,008 328,589 296,984 10.31%
NOSH 135,166 135,166 125,898 86,329 84,306 73,345 71,909 11.08%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 11.47% 11.91% 11.79% 10.74% 11.61% 7.75% 5.76% -
ROE 4.19% 4.54% 4.05% 3.97% 4.09% 2.97% 2.13% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 144.83 130.00 124.05 187.63 157.16 171.52 152.70 -0.87%
EPS 16.60 15.48 14.63 20.16 18.25 13.30 8.80 11.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.96 3.41 3.61 5.08 4.46 4.48 4.13 -0.69%
Adjusted Per Share Value based on latest NOSH - 86,329
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 28.92 25.95 23.07 23.93 19.57 18.58 16.22 10.11%
EPS 3.32 3.09 2.72 2.57 2.27 1.44 0.93 23.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7907 0.6808 0.6713 0.6478 0.5554 0.4854 0.4387 10.31%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 7.79 6.30 6.18 6.39 2.95 3.30 2.28 -
P/RPS 5.38 4.85 4.98 3.41 1.88 1.92 1.49 23.84%
P/EPS 46.91 40.70 42.24 31.70 16.16 24.81 25.91 10.39%
EY 2.13 2.46 2.37 3.15 6.19 4.03 3.86 -9.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.97 1.85 1.71 1.26 0.66 0.74 0.55 23.68%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 21/05/19 24/05/18 18/05/17 19/05/16 28/05/15 21/05/14 29/05/13 -
Price 8.19 7.03 6.90 6.32 3.75 3.40 2.09 -
P/RPS 5.65 5.41 5.56 3.37 2.39 1.98 1.37 26.62%
P/EPS 49.32 45.41 47.16 31.35 20.55 25.56 23.75 12.94%
EY 2.03 2.20 2.12 3.19 4.87 3.91 4.21 -11.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.07 2.06 1.91 1.24 0.84 0.76 0.51 26.28%

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