[SAM] YoY TTM Result on 30-Sep-2015 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- 25.19%
YoY- 148.61%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 687,137 567,635 565,725 549,088 452,309 418,374 446,375 7.45%
PBT 85,810 69,075 52,444 64,972 26,869 25,234 21,464 25.96%
Tax -11,374 -16,322 -4,911 -6,996 -3,549 -2,443 -1,713 37.07%
NP 74,436 52,753 47,533 57,976 23,320 22,791 19,751 24.73%
-
NP to SH 74,436 52,753 47,533 57,976 23,320 22,791 19,751 24.73%
-
Tax Rate 13.25% 23.63% 9.36% 10.77% 13.21% 9.68% 7.98% -
Total Cost 612,701 514,882 518,192 491,112 428,989 395,583 426,624 6.21%
-
Net Worth 502,821 416,969 409,296 412,728 315,987 317,043 298,100 9.09%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - 27,161 - - - -
Div Payout % - - - 46.85% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 502,821 416,969 409,296 412,728 315,987 317,043 298,100 9.09%
NOSH 135,166 125,922 125,937 86,164 82,936 72,883 70,640 11.41%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.83% 9.29% 8.40% 10.56% 5.16% 5.45% 4.42% -
ROE 14.80% 12.65% 11.61% 14.05% 7.38% 7.19% 6.63% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 508.36 446.52 449.21 637.25 545.37 574.03 631.90 -3.55%
EPS 55.07 41.50 37.74 67.29 28.12 31.27 27.96 11.95%
DPS 0.00 0.00 0.00 31.52 0.00 0.00 0.00 -
NAPS 3.72 3.28 3.25 4.79 3.81 4.35 4.22 -2.07%
Adjusted Per Share Value based on latest NOSH - 86,164
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 101.50 83.85 83.57 81.11 66.81 61.80 65.94 7.44%
EPS 11.00 7.79 7.02 8.56 3.44 3.37 2.92 24.72%
DPS 0.00 0.00 0.00 4.01 0.00 0.00 0.00 -
NAPS 0.7427 0.6159 0.6046 0.6097 0.4668 0.4683 0.4403 9.10%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 7.53 6.79 6.93 5.68 3.30 2.47 2.59 -
P/RPS 1.48 1.52 1.54 0.89 0.61 0.43 0.41 23.84%
P/EPS 13.67 16.36 18.36 8.44 11.74 7.90 9.26 6.70%
EY 7.31 6.11 5.45 11.85 8.52 12.66 10.80 -6.29%
DY 0.00 0.00 0.00 5.55 0.00 0.00 0.00 -
P/NAPS 2.02 2.07 2.13 1.19 0.87 0.57 0.61 22.07%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 29/11/18 23/11/17 30/11/16 25/11/15 05/11/14 18/10/13 30/10/12 -
Price 8.05 7.55 6.18 7.69 2.96 2.40 2.63 -
P/RPS 1.58 1.69 1.38 1.21 0.54 0.42 0.42 24.69%
P/EPS 14.62 18.19 16.37 11.43 10.53 7.67 9.41 7.61%
EY 6.84 5.50 6.11 8.75 9.50 13.03 10.63 -7.08%
DY 0.00 0.00 0.00 4.10 0.00 0.00 0.00 -
P/NAPS 2.16 2.30 1.90 1.61 0.78 0.55 0.62 23.11%

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