[SAM] QoQ Annualized Quarter Result on 30-Sep-2010 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
14-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 153.27%
YoY- 274.16%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 411,524 308,247 297,424 299,866 178,976 302,531 300,460 23.40%
PBT 16,208 20,968 23,208 33,970 15,308 29,180 22,384 -19.41%
Tax -1,444 -3,136 -2,926 -3,618 -3,324 -3,196 -908 36.36%
NP 14,764 17,832 20,281 30,352 11,984 25,984 21,476 -22.16%
-
NP to SH 14,764 17,832 20,281 30,352 11,984 25,984 21,476 -22.16%
-
Tax Rate 8.91% 14.96% 12.61% 10.65% 21.71% 10.95% 4.06% -
Total Cost 396,760 290,415 277,142 269,514 166,992 276,547 278,984 26.54%
-
Net Worth 175,149 171,516 169,404 169,409 156,528 153,806 138,951 16.73%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 175,149 171,516 169,404 169,409 156,528 153,806 138,951 16.73%
NOSH 70,910 70,874 70,880 70,882 70,827 71,006 70,888 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.59% 5.78% 6.82% 10.12% 6.70% 8.59% 7.15% -
ROE 8.43% 10.40% 11.97% 17.92% 7.66% 16.89% 15.46% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 580.34 434.92 419.61 423.05 252.69 426.83 423.82 23.38%
EPS 20.84 25.16 28.61 42.82 16.92 36.66 30.29 -22.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.42 2.39 2.39 2.21 2.17 1.96 16.71%
Adjusted Per Share Value based on latest NOSH - 70,896
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 60.79 45.53 43.93 44.29 26.44 44.69 44.38 23.40%
EPS 2.18 2.63 3.00 4.48 1.77 3.84 3.17 -22.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2587 0.2534 0.2502 0.2502 0.2312 0.2272 0.2052 16.75%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.04 -
P/RPS 0.36 0.48 0.49 0.49 0.82 0.48 0.48 -17.49%
P/EPS 9.94 8.23 7.23 4.83 12.23 5.65 6.73 29.78%
EY 10.06 12.15 13.82 20.69 8.17 17.71 14.85 -22.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.87 0.87 0.94 0.95 1.04 -13.30%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/07/11 20/04/11 13/01/11 14/10/10 22/07/10 07/05/10 08/02/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.36 0.48 0.49 0.49 0.82 0.48 0.49 -18.62%
P/EPS 9.94 8.23 7.23 4.83 12.23 5.65 6.83 28.51%
EY 10.06 12.15 13.82 20.69 8.17 17.71 14.63 -22.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.87 0.87 0.94 0.95 1.06 -14.40%

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