[SAM] YoY TTM Result on 30-Sep-2018 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- 4.75%
YoY- 41.1%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 919,407 924,917 792,659 687,137 567,635 565,725 549,088 8.96%
PBT 85,293 86,047 97,204 85,810 69,075 52,444 64,972 4.63%
Tax -19,792 -22,295 -15,852 -11,374 -16,322 -4,911 -6,996 18.90%
NP 65,501 63,752 81,352 74,436 52,753 47,533 57,976 2.05%
-
NP to SH 65,501 63,752 81,352 74,436 52,753 47,533 57,976 2.05%
-
Tax Rate 23.20% 25.91% 16.31% 13.25% 23.63% 9.36% 10.77% -
Total Cost 853,906 861,165 711,307 612,701 514,882 518,192 491,112 9.64%
-
Net Worth 640,205 589,327 546,074 502,821 416,969 409,296 412,728 7.58%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 14,908 19,950 - - - - 27,161 -9.50%
Div Payout % 22.76% 31.29% - - - - 46.85% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 640,205 589,327 546,074 502,821 416,969 409,296 412,728 7.58%
NOSH 135,349 135,166 135,166 135,166 125,922 125,937 86,164 7.80%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 7.12% 6.89% 10.26% 10.83% 9.29% 8.40% 10.56% -
ROE 10.23% 10.82% 14.90% 14.80% 12.65% 11.61% 14.05% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 679.28 684.28 586.43 508.36 446.52 449.21 637.25 1.06%
EPS 48.39 47.17 60.19 55.07 41.50 37.74 67.29 -5.34%
DPS 11.03 14.76 0.00 0.00 0.00 0.00 31.52 -16.04%
NAPS 4.73 4.36 4.04 3.72 3.28 3.25 4.79 -0.20%
Adjusted Per Share Value based on latest NOSH - 135,166
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 135.81 136.62 117.09 101.50 83.85 83.57 81.11 8.96%
EPS 9.68 9.42 12.02 11.00 7.79 7.02 8.56 2.06%
DPS 2.20 2.95 0.00 0.00 0.00 0.00 4.01 -9.51%
NAPS 0.9457 0.8705 0.8066 0.7427 0.6159 0.6046 0.6097 7.58%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 20.20 6.85 8.03 7.53 6.79 6.93 5.68 -
P/RPS 2.97 1.00 1.37 1.48 1.52 1.54 0.89 22.22%
P/EPS 41.74 14.52 13.34 13.67 16.36 18.36 8.44 30.49%
EY 2.40 6.89 7.50 7.31 6.11 5.45 11.85 -23.34%
DY 0.55 2.15 0.00 0.00 0.00 0.00 5.55 -31.94%
P/NAPS 4.27 1.57 1.99 2.02 2.07 2.13 1.19 23.70%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 18/11/20 27/11/19 29/11/18 23/11/17 30/11/16 25/11/15 -
Price 20.40 7.22 8.08 8.05 7.55 6.18 7.69 -
P/RPS 3.00 1.06 1.38 1.58 1.69 1.38 1.21 16.32%
P/EPS 42.15 15.31 13.42 14.62 18.19 16.37 11.43 24.27%
EY 2.37 6.53 7.45 6.84 5.50 6.11 8.75 -19.54%
DY 0.54 2.04 0.00 0.00 0.00 0.00 4.10 -28.64%
P/NAPS 4.31 1.66 2.00 2.16 2.30 1.90 1.61 17.81%

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