Watchlist Manager

Watchlist

Price: 4.47 MYR

Market Cap: 3B MYR

Have any thoughts about
SAM Engineering & Equipment (M) Bhd?

Write Note

Income Statement

Operating Income

Revenue	1.5B MYR
Cost of Revenue	-1.3B MYR
Gross Profit	211.9m MYR
Operating Expenses	-65.4m MYR
Operating Income	146.4m MYR
Other Expenses	-56m MYR
Net Income	90.4m MYR

Currency: MYR

		Sep-2014	Dec-2014	Mar-2015	Jun-2015	Sep-2015	Dec-2015	Mar-2016	Jun-2016	Sep-2016	Dec-2016	Mar-2017	Jun-2017	Sep-2017	Dec-2017	Mar-2018	Jun-2018	Sep-2018	Dec-2018	Mar-2019	Jun-2019	Sep-2019	Dec-2019	Mar-2020	Jun-2020	Sep-2020	Dec-2020	Mar-2021	Jun-2021	Sep-2021	Dec-2021	Mar-2022	Jun-2022	Sep-2022	Dec-2022	Mar-2023	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024
Revenue
Revenue		452 N/A	445 -2%	452 +2%	493 +9%	549 +11%	591 +8%	620 +5%	613 -1%	566 -8%	543 -4%	537 -1%	552 +3%	584 +6%	607 +4%	619 +2%	656 +6%	691 +5%	728 +5%	755 +4%	772 +2%	793 +3%	881 +11%	939 +7%	915 -3%	925 +1%	851 -8%	874 +3%	906 +4%	919 +2%	1 065 +16%	1 148 +8%	1 299 +13%	1 471 +13%	1 467 0%	1 445 -1%	1 399 -3%	1 421 +2%	1 461 +3%	1 497 +2%	1 523 +2%	1 464 -4%
Gross Profit
Cost of Revenue		(406)	(399)	(400)	(431)	(479)	(511)	(537)	(532)	(490)	(468)	(458)	(469)	(492)	(507)	(516)	(546)	(579)	(613)	(640)	(652)	(667)	(742)	(791)	(783)	(807)	(756)	(787)	(809)	(819)	(945)	(1 019)	(1 154)	(1 299)	(1 298)	(1 277)	(1 233)	(1 236)	(1 257)	(1 266)	(1 294)	(1 253)
Gross Profit		47 N/A	46 -2%	51 +12%	62 +20%	71 +15%	80 +13%	84 +4%	81 -3%	76 -7%	75 0%	79 +5%	82 +4%	93 +13%	100 +8%	103 +3%	110 +7%	113 +2%	115 +2%	115 -1%	119 +4%	125 +5%	139 +11%	148 +6%	131 -11%	118 -10%	95 -19%	87 -9%	96 +11%	101 +5%	120 +19%	129 +7%	145 +13%	172 +18%	168 -2%	168 0%	167 -1%	185 +11%	205 +11%	231 +13%	229 -1%	212 -8%
Operating Income
Operating Expenses		(19)	(12)	(11)	(9)	(5)	(12)	(14)	(17)	(23)	(24)	(24)	(25)	(23)	(22)	(30)	(28)	(28)	(29)	(17)	(20)	(24)	(28)	(35)	(29)	(18)	(12)	(2)	(16)	(22)	(25)	(26)	(28)	(38)	(41)	(38)	(36)	(40)	(40)	(56)	(66)	(65)
Selling, General & Administrative		(22)	(22)	(21)	(21)	(23)	(26)	(26)	(28)	(27)	(27)	(28)	(28)	(28)	(29)	(34)	(32)	(32)	(33)	(31)	(34)	(38)	(42)	(42)	(41)	(39)	(35)	(24)	(33)	(34)	(36)	(44)	(49)	(54)	(60)	(60)	(63)	(70)	(69)	(83)	(87)	(88)
Other Operating Expenses		4	10	10	13	18	14	12	11	4	4	4	3	5	7	3	4	5	3	14	14	14	14	8	12	21	23	22	17	12	12	18	21	16	18	22	26	31	29	27	21	23
Operating Income		28 N/A	33 +20%	40 +20%	53 +31%	66 +24%	68 +4%	69 +1%	64 -7%	53 -18%	52 -2%	55 +6%	57 +4%	70 +22%	78 +12%	72 -7%	82 +13%	85 +3%	86 +1%	97 +13%	99 +1%	102 +3%	112 +10%	113 +1%	102 -10%	100 -3%	83 -16%	85 +2%	80 -6%	78 -2%	95 +21%	103 +8%	117 +14%	134 +14%	127 -5%	130 +2%	131 +0%	145 +11%	165 +13%	175 +6%	163 -7%	146 -10%
Pre-Tax Income
Interest Income Expense		(1)	(1)	(1)	(1)	(1)	(1)	(0)	0	(0)	0	0	(0)	0	0	0	(0)	(1)	(2)	(3)	(4)	(4)	(5)	(4)	(4)	(4)	(3)	(3)	(2)	(2)	(2)	(2)	(3)	(5)	(8)	(15)	(20)	(27)	(30)	(31)	(29)	(23)
Non-Reccuring Items		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(9)	(9)	(10)	(9)	0	8	9	7	0	0	0	0	0	0	0	0	(1)	0	1
Pre-Tax Income		27 N/A	32 +21%	39 +22%	52 +32%	65 +24%	68 +4%	69 +1%	65 -6%	52 -19%	52 -1%	55 +7%	57 +3%	70 +23%	79 +12%	73 -8%	82 +13%	84 +3%	85 +0%	95 +12%	95 +0%	97 +2%	107 +10%	100 -7%	89 -11%	86 -3%	71 -17%	82 +15%	86 +5%	85 -1%	100 +17%	100 +0%	114 +14%	129 +13%	119 -8%	115 -3%	110 -4%	118 +7%	135 +14%	144 +7%	135 -6%	124 -8%
Net Income
Tax Provision		(4)	(3)	(5)	(6)	(7)	(7)	(6)	(5)	(5)	(9)	(12)	(14)	(16)	(13)	(10)	(11)	(11)	(13)	(16)	(16)	(16)	(20)	(20)	(20)	(22)	(21)	(22)	(22)	(20)	(22)	(25)	(27)	(32)	(28)	(26)	(24)	(27)	(33)	(35)	(37)	(34)
Income from Continuing Operations		23	29	35	46	58	61	63	60	47	43	44	43	54	66	63	71	73	72	79	79	81	87	80	69	64	50	60	65	66	78	75	87	97	91	89	86	92	102	109	98	90
Net Income (Common)		23 N/A	29 +24%	35 +19%	46 +34%	58 +25%	61 +5%	63 +3%	60 -6%	47 -20%	43 -10%	44 +3%	43 -1%	54 +25%	66 +23%	63 -4%	71 +13%	73 +3%	72 -2%	79 +10%	79 +1%	81 +3%	87 +7%	80 -9%	69 -14%	64 -7%	50 -22%	60 +19%	65 +8%	66 +2%	78 +20%	75 -4%	87 +15%	97 +12%	91 -6%	89 -3%	86 -3%	92 +7%	102 +11%	109 +7%	98 -10%	90 -8%
EPS (Diluted)		0.04 N/A	0.05 +25%	0.26 +420%	0.08 -69%	0.1 +25%	0.11 +10%	0.12 +9%	0.11 -8%	0.09 -18%	0.08 -11%	0.08 N/A	0.08 N/A	0.1 +25%	0.12 +20%	0.12 N/A	0.13 +8%	0.13 N/A	0.13 N/A	0.15 +15%	0.14 -7%	0.15 +7%	0.16 +7%	0.15 -6%	0.13 -13%	0.12 -8%	0.09 -25%	0.11 +22%	0.12 +9%	0.12 N/A	0.15 +25%	0.14 -7%	0.16 +14%	0.18 +13%	0.17 -6%	0.16 -6%	0.17 +6%	0.18 +6%	0.19 +6%	0.2 +5%	0.14 -30%	0.15 +7%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 210,500+ value investors using Alpha Spread

Create a free account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.