[SAM] YoY TTM Result on 30-Sep-2017 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 21.45%
YoY- 10.98%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 924,917 792,659 687,137 567,635 565,725 549,088 452,309 12.64%
PBT 86,047 97,204 85,810 69,075 52,444 64,972 26,869 21.38%
Tax -22,295 -15,852 -11,374 -16,322 -4,911 -6,996 -3,549 35.79%
NP 63,752 81,352 74,436 52,753 47,533 57,976 23,320 18.23%
-
NP to SH 63,752 81,352 74,436 52,753 47,533 57,976 23,320 18.23%
-
Tax Rate 25.91% 16.31% 13.25% 23.63% 9.36% 10.77% 13.21% -
Total Cost 861,165 711,307 612,701 514,882 518,192 491,112 428,989 12.30%
-
Net Worth 589,327 546,074 502,821 416,969 409,296 412,728 315,987 10.93%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 19,950 - - - - 27,161 - -
Div Payout % 31.29% - - - - 46.85% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 589,327 546,074 502,821 416,969 409,296 412,728 315,987 10.93%
NOSH 135,166 135,166 135,166 125,922 125,937 86,164 82,936 8.47%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.89% 10.26% 10.83% 9.29% 8.40% 10.56% 5.16% -
ROE 10.82% 14.90% 14.80% 12.65% 11.61% 14.05% 7.38% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 684.28 586.43 508.36 446.52 449.21 637.25 545.37 3.85%
EPS 47.17 60.19 55.07 41.50 37.74 67.29 28.12 8.99%
DPS 14.76 0.00 0.00 0.00 0.00 31.52 0.00 -
NAPS 4.36 4.04 3.72 3.28 3.25 4.79 3.81 2.27%
Adjusted Per Share Value based on latest NOSH - 125,922
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 136.62 117.09 101.50 83.85 83.57 81.11 66.81 12.65%
EPS 9.42 12.02 11.00 7.79 7.02 8.56 3.44 18.26%
DPS 2.95 0.00 0.00 0.00 0.00 4.01 0.00 -
NAPS 0.8705 0.8066 0.7427 0.6159 0.6046 0.6097 0.4668 10.93%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 6.85 8.03 7.53 6.79 6.93 5.68 3.30 -
P/RPS 1.00 1.37 1.48 1.52 1.54 0.89 0.61 8.57%
P/EPS 14.52 13.34 13.67 16.36 18.36 8.44 11.74 3.60%
EY 6.89 7.50 7.31 6.11 5.45 11.85 8.52 -3.47%
DY 2.15 0.00 0.00 0.00 0.00 5.55 0.00 -
P/NAPS 1.57 1.99 2.02 2.07 2.13 1.19 0.87 10.32%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 18/11/20 27/11/19 29/11/18 23/11/17 30/11/16 25/11/15 05/11/14 -
Price 7.22 8.08 8.05 7.55 6.18 7.69 2.96 -
P/RPS 1.06 1.38 1.58 1.69 1.38 1.21 0.54 11.88%
P/EPS 15.31 13.42 14.62 18.19 16.37 11.43 10.53 6.43%
EY 6.53 7.45 6.84 5.50 6.11 8.75 9.50 -6.05%
DY 2.04 0.00 0.00 0.00 0.00 4.10 0.00 -
P/NAPS 1.66 2.00 2.16 2.30 1.90 1.61 0.78 13.40%

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