[SAM] YoY TTM Result on 30-Jun-2019 [#1]

Stock

[SAM] SAM ENGINEERING & EQUIPMENT

Announcement Date

29-Aug-2019

Admission Sponsor

Sponsor

Financial Year

31-Mar-2020

Quarter

30-Jun-2019 [#1]

Profit Trend

QoQ- 0.78%

YoY- 11.35%

Quarter Report

SAMEE Q1FY20 Interim Report(Final).pdf

Latest QR

Upcoming QR

SAM's Result

SAM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
TTM Result
Revenue	1,298,837	905,476	914,482	771,364	643,574	543,572	612,772	13.33%
YoY %	43.44%	-0.98%	18.55%	19.86%	18.40%	-11.29%	-	-
Horiz. %	211.96%	147.77%	149.24%	125.88%	105.03%	88.71%	100.00%	-
PBT	114,288	86,081	88,798	95,218	82,203	57,704	64,599	9.97%
YoY %	32.77%	-3.06%	-6.74%	15.83%	42.46%	-10.67%	-	-
Horiz. %	176.92%	133.25%	137.46%	147.40%	127.25%	89.33%	100.00%	-
Tax	-27,283	-21,610	-19,976	-16,089	-11,140	-14,267	-4,915	33.04%
YoY %	-26.25%	-8.18%	-24.16%	-44.43%	21.92%	-190.27%	-	-
Horiz. %	555.10%	439.67%	406.43%	327.34%	226.65%	290.27%	100.00%	-
NP	87,005	64,471	68,822	79,129	71,063	43,437	59,684	6.48%
YoY %	34.95%	-6.32%	-13.03%	11.35%	63.60%	-27.22%	-	-
Horiz. %	145.78%	108.02%	115.31%	132.58%	119.07%	72.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,005	64,471	68,822	79,129	71,063	43,437	59,684	6.48%
YoY %	34.95%	-6.32%	-13.03%	11.35%	63.60%	-27.22%	-	-
Horiz. %	145.78%	108.02%	115.31%	132.58%	119.07%	72.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.87%	25.10%	22.50%	16.90%	13.55%	24.72%	7.61%	-
YoY %	-4.90%	11.56%	33.14%	24.72%	-45.19%	224.84%	-	-
Horiz. %	313.67%	329.83%	295.66%	222.08%	178.06%	324.84%	100.00%	-
Total Cost	1,211,832	841,005	845,660	692,235	572,511	500,135	553,088	13.95%
YoY %	44.09%	-0.55%	22.16%	20.91%	14.47%	-9.57%	-	-
Horiz. %	219.10%	152.06%	152.90%	125.16%	103.51%	90.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	730,889	618,494	590,679	563,646	497,414	452,115	368,690	12.07%
YoY %	18.17%	4.71%	4.80%	13.32%	10.02%	22.63%	-	-
Horiz. %	198.24%	167.75%	160.21%	152.88%	134.91%	122.63%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	18,948	14,908	19,950	-	-	-	-	-
YoY %	27.10%	-25.27%	0.00%	-	-	-	-	-
Horiz. %	94.98%	74.73%	100.00%	-	-	-	-	-
Div Payout %	21.78%	23.12%	28.99%	-	-	-	-	-
YoY %	-5.80%	-20.25%	0.00%	-	-	-	-	-
Horiz. %	75.13%	79.75%	100.00%	-	-	-	-	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	730,889	618,494	590,679	563,646	497,414	452,115	368,690	12.07%
YoY %	18.17%	4.71%	4.80%	13.32%	10.02%	22.63%	-	-
Horiz. %	198.24%	167.75%	160.21%	152.88%	134.91%	122.63%	100.00%	-
NOSH	541,399	135,349	135,166	135,166	135,166	125,937	102,414	31.96%
YoY %	300.00%	0.14%	0.00%	0.00%	7.33%	22.97%	-	-
Horiz. %	528.64%	132.16%	131.98%	131.98%	131.98%	122.97%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	6.70%	7.12%	7.53%	10.26%	11.04%	7.99%	9.74%	-
YoY %	-5.90%	-5.44%	-26.61%	-7.07%	38.17%	-17.97%	-	-
Horiz. %	68.79%	73.10%	77.31%	105.34%	113.35%	82.03%	100.00%	-
ROE	11.90%	10.42%	11.65%	14.04%	14.29%	9.61%	16.19%	-
YoY %	14.20%	-10.56%	-17.02%	-1.75%	48.70%	-40.64%	-	-
Horiz. %	73.50%	64.36%	71.96%	86.72%	88.26%	59.36%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	239.90	669.05	676.56	570.67	476.13	431.62	598.33	-14.12%
YoY %	-64.14%	-1.11%	18.56%	19.86%	10.31%	-27.86%	-	-
Horiz. %	40.09%	111.82%	113.07%	95.38%	79.58%	72.14%	100.00%	-
EPS	16.07	47.64	50.92	58.54	52.57	34.49	58.28	-19.31%
YoY %	-66.27%	-6.44%	-13.02%	11.36%	52.42%	-40.82%	-	-
Horiz. %	27.57%	81.74%	87.37%	100.45%	90.20%	59.18%	100.00%	-
DPS	3.50	11.03	14.76	0.00	0.00	0.00	0.00	-
YoY %	-68.27%	-25.27%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	23.71%	74.73%	100.00%	-	-	-	-	-
NAPS	1.35	4.57	4.37	4.17	3.68	3.59	3.60	-15.07%
YoY %	-70.46%	4.58%	4.80%	13.32%	2.51%	-0.28%	-	-
Horiz. %	37.50%	126.94%	121.39%	115.83%	102.22%	99.72%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 135,166
RPS	191.86	133.75	135.08	113.94	95.06	80.29	90.51	13.33%
YoY %	43.45%	-0.98%	18.55%	19.86%	18.40%	-11.29%	-	-
Horiz. %	211.98%	147.77%	149.24%	125.89%	105.03%	88.71%	100.00%	-
EPS	12.85	9.52	10.17	11.69	10.50	6.42	8.82	6.46%
YoY %	34.98%	-6.39%	-13.00%	11.33%	63.55%	-27.21%	-	-
Horiz. %	145.69%	107.94%	115.31%	132.54%	119.05%	72.79%	100.00%	-
DPS	2.80	2.20	2.95	0.00	0.00	0.00	0.00	-
YoY %	27.27%	-25.42%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	94.92%	74.58%	100.00%	-	-	-	-	-
NAPS	1.0796	0.9136	0.8725	0.8326	0.7347	0.6678	0.5446	12.07%
YoY %	18.17%	4.71%	4.79%	13.33%	10.02%	22.62%	-	-
Horiz. %	198.24%	167.76%	160.21%	152.88%	134.91%	122.62%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	3.05	7.11	7.50	8.31	7.53	7.81	7.82	-
P/RPS	1.27	1.06	1.11	1.46	1.58	1.81	1.31	-0.51%
YoY %	19.81%	-4.50%	-23.97%	-7.59%	-12.71%	38.17%	-	-
Horiz. %	96.95%	80.92%	84.73%	111.45%	120.61%	138.17%	100.00%	-
P/EPS	18.98	14.93	14.73	14.20	14.32	22.64	13.42	5.94%
YoY %	27.13%	1.36%	3.73%	-0.84%	-36.75%	68.70%	-	-
Horiz. %	141.43%	111.25%	109.76%	105.81%	106.71%	168.70%	100.00%	-
EY	5.27	6.70	6.79	7.04	6.98	4.42	7.45	-5.60%
YoY %	-21.34%	-1.33%	-3.55%	0.86%	57.92%	-40.67%	-	-
Horiz. %	70.74%	89.93%	91.14%	94.50%	93.69%	59.33%	100.00%	-
DY	1.15	1.55	1.97	0.00	0.00	0.00	0.00	-
YoY %	-25.81%	-21.32%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	58.38%	78.68%	100.00%	-	-	-	-	-
P/NAPS	2.26	1.56	1.72	1.99	2.05	2.18	2.17	0.67%
YoY %	44.87%	-9.30%	-13.57%	-2.93%	-5.96%	0.46%	-	-
Horiz. %	104.15%	71.89%	79.26%	91.71%	94.47%	100.46%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	24/08/22	25/08/21	19/08/20	29/08/19	15/08/18	17/08/17	17/08/16	-
Price	4.23	16.12	7.09	7.98	7.65	7.97	7.50	-
P/RPS	1.76	2.41	1.05	1.40	1.61	1.85	1.25	5.86%
YoY %	-26.97%	129.52%	-25.00%	-13.04%	-12.97%	48.00%	-	-
Horiz. %	140.80%	192.80%	84.00%	112.00%	128.80%	148.00%	100.00%	-
P/EPS	26.32	33.84	13.92	13.63	14.55	23.11	12.87	12.65%
YoY %	-22.22%	143.10%	2.13%	-6.32%	-37.04%	79.56%	-	-
Horiz. %	204.51%	262.94%	108.16%	105.91%	113.05%	179.56%	100.00%	-
EY	3.80	2.96	7.18	7.34	6.87	4.33	7.77	-11.23%
YoY %	28.38%	-58.77%	-2.18%	6.84%	58.66%	-44.27%	-	-
Horiz. %	48.91%	38.10%	92.41%	94.47%	88.42%	55.73%	100.00%	-
DY	0.83	0.68	2.08	0.00	0.00	0.00	0.00	-
YoY %	22.06%	-67.31%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	39.90%	32.69%	100.00%	-	-	-	-	-
P/NAPS	3.13	3.53	1.62	1.91	2.08	2.22	2.08	7.04%
YoY %	-11.33%	117.90%	-15.18%	-8.17%	-6.31%	6.73%	-	-
Horiz. %	150.48%	169.71%	77.88%	91.83%	100.00%	106.73%	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