[SAM] YoY TTM Result on 31-Dec-2014 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 24.37%
YoY- 16.54%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 578,636 543,190 590,571 444,830 436,754 440,407 449,558 4.29%
PBT 72,428 51,837 67,712 32,407 27,788 24,387 14,783 30.29%
Tax -11,790 -9,245 -6,636 -3,403 -2,900 -2,634 -2,450 29.90%
NP 60,638 42,592 61,076 29,004 24,888 21,753 12,333 30.36%
-
NP to SH 60,638 42,592 61,076 29,004 24,888 21,753 12,333 30.36%
-
Tax Rate 16.28% 17.83% 9.80% 10.50% 10.44% 10.80% 16.57% -
Total Cost 517,998 500,598 529,495 415,826 411,866 418,654 437,225 2.86%
-
Net Worth 452,809 435,484 429,770 348,035 316,548 302,553 181,315 16.46%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - 27,161 14,306 - - - -
Div Payout % - - 44.47% 49.33% - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 452,809 435,484 429,770 348,035 316,548 302,553 181,315 16.46%
NOSH 135,166 125,862 86,299 84,270 73,275 71,695 70,826 11.36%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 10.48% 7.84% 10.34% 6.52% 5.70% 4.94% 2.74% -
ROE 13.39% 9.78% 14.21% 8.33% 7.86% 7.19% 6.80% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 428.09 431.57 684.33 527.86 596.05 614.28 634.73 -6.34%
EPS 44.86 33.84 70.77 34.42 33.97 30.34 17.41 17.07%
DPS 0.00 0.00 31.47 16.98 0.00 0.00 0.00 -
NAPS 3.35 3.46 4.98 4.13 4.32 4.22 2.56 4.58%
Adjusted Per Share Value based on latest NOSH - 84,270
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 85.47 80.24 87.24 65.71 64.51 65.05 66.41 4.29%
EPS 8.96 6.29 9.02 4.28 3.68 3.21 1.82 30.39%
DPS 0.00 0.00 4.01 2.11 0.00 0.00 0.00 -
NAPS 0.6689 0.6433 0.6348 0.5141 0.4676 0.4469 0.2678 16.46%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 7.39 4.90 7.40 2.69 2.62 2.59 2.07 -
P/RPS 1.73 1.14 1.08 0.51 0.44 0.42 0.33 31.76%
P/EPS 16.47 14.48 10.46 7.82 7.71 8.54 11.89 5.57%
EY 6.07 6.91 9.56 12.79 12.96 11.71 8.41 -5.28%
DY 0.00 0.00 4.25 6.31 0.00 0.00 0.00 -
P/NAPS 2.21 1.42 1.49 0.65 0.61 0.61 0.81 18.19%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 22/02/18 07/02/17 17/02/16 25/02/15 12/02/14 05/02/13 09/02/12 -
Price 7.16 5.57 6.85 2.90 2.73 2.33 2.07 -
P/RPS 1.67 1.29 1.00 0.55 0.46 0.38 0.33 30.99%
P/EPS 15.96 16.46 9.68 8.43 8.04 7.68 11.89 5.02%
EY 6.27 6.08 10.33 11.87 12.44 13.02 8.41 -4.77%
DY 0.00 0.00 4.59 5.85 0.00 0.00 0.00 -
P/NAPS 2.14 1.61 1.38 0.70 0.63 0.55 0.81 17.55%

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