[SAM] QoQ Annualized Quarter Result on 31-Dec-2010 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
13-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -33.18%
YoY- -5.56%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 511,540 411,524 308,247 297,424 299,866 178,976 302,531 41.88%
PBT 18,330 16,208 20,968 23,208 33,970 15,308 29,180 -26.63%
Tax -2,400 -1,444 -3,136 -2,926 -3,618 -3,324 -3,196 -17.36%
NP 15,930 14,764 17,832 20,281 30,352 11,984 25,984 -27.81%
-
NP to SH 15,930 14,764 17,832 20,281 30,352 11,984 25,984 -27.81%
-
Tax Rate 13.09% 8.91% 14.96% 12.61% 10.65% 21.71% 10.95% -
Total Cost 495,610 396,760 290,415 277,142 269,514 166,992 276,547 47.48%
-
Net Worth 179,263 175,149 171,516 169,404 169,409 156,528 153,806 10.73%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 179,263 175,149 171,516 169,404 169,409 156,528 153,806 10.73%
NOSH 70,855 70,910 70,874 70,880 70,882 70,827 71,006 -0.14%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.11% 3.59% 5.78% 6.82% 10.12% 6.70% 8.59% -
ROE 8.89% 8.43% 10.40% 11.97% 17.92% 7.66% 16.89% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 721.95 580.34 434.92 419.61 423.05 252.69 426.83 41.91%
EPS 22.48 20.84 25.16 28.61 42.82 16.92 36.66 -27.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.47 2.42 2.39 2.39 2.21 2.17 10.76%
Adjusted Per Share Value based on latest NOSH - 69,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 75.56 60.79 45.53 43.93 44.29 26.44 44.69 41.87%
EPS 2.35 2.18 2.63 3.00 4.48 1.77 3.84 -27.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2648 0.2587 0.2534 0.2502 0.2502 0.2312 0.2272 10.73%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.29 0.36 0.48 0.49 0.49 0.82 0.48 -28.51%
P/EPS 9.21 9.94 8.23 7.23 4.83 12.23 5.65 38.46%
EY 10.86 10.06 12.15 13.82 20.69 8.17 17.71 -27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.86 0.87 0.87 0.94 0.95 -9.33%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 11/10/11 29/07/11 20/04/11 13/01/11 14/10/10 22/07/10 07/05/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.29 0.36 0.48 0.49 0.49 0.82 0.48 -28.51%
P/EPS 9.21 9.94 8.23 7.23 4.83 12.23 5.65 38.46%
EY 10.86 10.06 12.15 13.82 20.69 8.17 17.71 -27.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.86 0.87 0.87 0.94 0.95 -9.33%

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