[SAM] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -22.8%
YoY- 249.87%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 191,190 173,752 149,284 140,245 155,108 116,196 81,800 76.02%
PBT 31,249 23,048 20,912 9,795 15,390 10,596 384 1772.87%
Tax -8,220 -6,434 -8,228 -1,146 -4,186 -4,840 -468 574.51%
NP 23,029 16,614 12,684 8,649 11,204 5,756 -84 -
-
NP to SH 22,994 16,552 12,684 8,649 11,204 5,756 -84 -
-
Tax Rate 26.30% 27.92% 39.35% 11.70% 27.20% 45.68% 121.88% -
Total Cost 168,161 157,138 136,600 131,596 143,904 110,440 81,884 61.49%
-
Net Worth 118,732 113,397 108,132 105,378 104,018 101,375 103,600 9.50%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 3,313 - - - -
Div Payout % - - - 38.31% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 118,732 113,397 108,132 105,378 104,018 101,375 103,600 9.50%
NOSH 66,330 66,314 66,338 66,275 66,253 66,258 70,000 -3.52%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 12.05% 9.56% 8.50% 6.17% 7.22% 4.95% -0.10% -
ROE 19.37% 14.60% 11.73% 8.21% 10.77% 5.68% -0.08% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 288.24 262.01 225.03 211.61 234.11 175.37 116.86 82.45%
EPS 34.67 24.96 19.12 13.05 16.91 8.68 -0.12 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.79 1.71 1.63 1.59 1.57 1.53 1.48 13.50%
Adjusted Per Share Value based on latest NOSH - 67,027
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 28.24 25.67 22.05 20.72 22.91 17.16 12.08 76.05%
EPS 3.40 2.44 1.87 1.28 1.65 0.85 -0.01 -
DPS 0.00 0.00 0.00 0.49 0.00 0.00 0.00 -
NAPS 0.1754 0.1675 0.1597 0.1557 0.1536 0.1497 0.153 9.52%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.14 1.28 1.21 1.38 1.28 1.46 1.71 -
P/RPS 0.40 0.49 0.54 0.65 0.55 0.83 1.46 -57.78%
P/EPS 3.29 5.13 6.33 10.57 7.57 16.81 -1,425.00 -
EY 30.41 19.50 15.80 9.46 13.21 5.95 -0.07 -
DY 0.00 0.00 0.00 3.62 0.00 0.00 0.00 -
P/NAPS 0.64 0.75 0.74 0.87 0.82 0.95 1.16 -32.70%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 19/08/05 24/05/05 24/02/05 22/11/04 23/08/04 24/05/04 -
Price 1.22 1.12 1.19 1.38 1.22 1.35 1.41 -
P/RPS 0.42 0.43 0.53 0.65 0.52 0.77 1.21 -50.57%
P/EPS 3.52 4.49 6.22 10.57 7.21 15.54 -1,175.00 -
EY 28.42 22.29 16.07 9.46 13.86 6.43 -0.09 -
DY 0.00 0.00 0.00 3.62 0.00 0.00 0.00 -
P/NAPS 0.68 0.65 0.73 0.87 0.78 0.88 0.95 -19.96%

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