[SAM] YoY TTM Result on 31-Mar-2014 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
21-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- 13.77%
YoY- 41.64%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 537,397 620,054 451,520 452,755 383,444 531,144 308,247 9.69%
PBT 55,354 68,672 39,474 32,394 21,663 19,182 20,968 17.54%
Tax -11,747 -5,578 -4,840 -4,078 -1,671 -1,381 -3,136 24.59%
NP 43,607 63,094 34,634 28,316 19,992 17,801 17,832 16.05%
-
NP to SH 43,607 63,094 34,634 28,316 19,992 17,801 17,832 16.05%
-
Tax Rate 21.22% 8.12% 12.26% 12.59% 7.71% 7.20% 14.96% -
Total Cost 493,790 556,960 416,886 424,439 363,452 513,343 290,415 9.24%
-
Net Worth 454,494 438,553 376,008 328,589 296,984 189,301 171,427 17.62%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - 27,161 - - 5,269 - - -
Div Payout % - 43.05% - - 26.36% - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 454,494 438,553 376,008 328,589 296,984 189,301 171,427 17.62%
NOSH 125,898 86,329 84,306 73,345 71,909 70,899 70,837 10.04%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 8.11% 10.18% 7.67% 6.25% 5.21% 3.35% 5.78% -
ROE 9.59% 14.39% 9.21% 8.62% 6.73% 9.40% 10.40% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 426.85 718.24 535.57 617.29 533.23 749.15 435.14 -0.31%
EPS 34.64 73.09 41.08 38.61 27.80 25.11 25.17 5.46%
DPS 0.00 31.46 0.00 0.00 7.46 0.00 0.00 -
NAPS 3.61 5.08 4.46 4.48 4.13 2.67 2.42 6.88%
Adjusted Per Share Value based on latest NOSH - 73,345
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 79.38 91.59 66.70 66.88 56.64 78.46 45.53 9.69%
EPS 6.44 9.32 5.12 4.18 2.95 2.63 2.63 16.08%
DPS 0.00 4.01 0.00 0.00 0.78 0.00 0.00 -
NAPS 0.6713 0.6478 0.5554 0.4854 0.4387 0.2796 0.2532 17.62%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 6.18 6.39 2.95 3.30 2.28 2.07 2.07 -
P/RPS 1.45 0.89 0.55 0.53 0.43 0.28 0.48 20.21%
P/EPS 17.84 8.74 7.18 8.55 8.20 8.24 8.22 13.77%
EY 5.60 11.44 13.93 11.70 12.19 12.13 12.16 -12.11%
DY 0.00 4.92 0.00 0.00 3.27 0.00 0.00 -
P/NAPS 1.71 1.26 0.66 0.74 0.55 0.78 0.86 12.12%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/05/17 19/05/16 28/05/15 21/05/14 29/05/13 23/05/12 20/04/11 -
Price 6.90 6.32 3.75 3.40 2.09 3.03 2.07 -
P/RPS 1.62 0.88 0.70 0.55 0.39 0.40 0.48 22.45%
P/EPS 19.92 8.65 9.13 8.81 7.52 12.07 8.22 15.88%
EY 5.02 11.56 10.95 11.35 13.30 8.29 12.16 -13.69%
DY 0.00 4.98 0.00 0.00 3.57 0.00 0.00 -
P/NAPS 1.91 1.24 0.84 0.76 0.51 1.13 0.86 14.20%

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