[SAM] QoQ Annualized Quarter Result on 31-Dec-2011 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
09-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- -18.59%
YoY- -36.05%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 342,002 475,296 531,144 485,838 511,540 411,524 308,247 7.15%
PBT 22,800 39,752 19,197 14,981 18,330 16,208 20,968 5.72%
Tax -3,064 -3,684 -1,381 -2,012 -2,400 -1,444 -3,136 -1.53%
NP 19,736 36,068 17,816 12,969 15,930 14,764 17,832 6.97%
-
NP to SH 19,736 36,068 17,816 12,969 15,930 14,764 17,832 6.97%
-
Tax Rate 13.44% 9.27% 7.19% 13.43% 13.09% 8.91% 14.96% -
Total Cost 322,266 439,228 513,328 472,869 495,610 396,760 290,415 7.16%
-
Net Worth 299,159 196,360 185,686 181,510 179,263 175,149 171,516 44.75%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 10,576 - - - - - - -
Div Payout % 53.59% - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 299,159 196,360 185,686 181,510 179,263 175,149 171,516 44.75%
NOSH 70,890 70,888 70,872 70,902 70,855 70,910 70,874 0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.77% 7.59% 3.35% 2.67% 3.11% 3.59% 5.78% -
ROE 6.60% 18.37% 9.59% 7.15% 8.89% 8.43% 10.40% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 482.43 670.49 749.44 685.22 721.95 580.34 434.92 7.13%
EPS 27.84 50.88 25.14 18.29 22.48 20.84 25.16 6.96%
DPS 14.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 2.77 2.62 2.56 2.53 2.47 2.42 44.72%
Adjusted Per Share Value based on latest NOSH - 70,826
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 50.52 70.21 78.46 71.76 75.56 60.79 45.53 7.15%
EPS 2.92 5.33 2.63 1.92 2.35 2.18 2.63 7.20%
DPS 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4419 0.2901 0.2743 0.2681 0.2648 0.2587 0.2534 44.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.59 3.00 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.54 0.45 0.28 0.30 0.29 0.36 0.48 8.14%
P/EPS 9.30 5.90 8.23 11.32 9.21 9.94 8.23 8.46%
EY 10.75 16.96 12.14 8.84 10.86 10.06 12.15 -7.81%
DY 5.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.08 0.79 0.81 0.82 0.84 0.86 -20.41%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/10/12 30/08/12 23/05/12 09/02/12 11/10/11 29/07/11 20/04/11 -
Price 2.63 2.52 3.03 2.07 2.07 2.07 2.07 -
P/RPS 0.55 0.38 0.40 0.30 0.29 0.36 0.48 9.47%
P/EPS 9.45 4.95 12.05 11.32 9.21 9.94 8.23 9.62%
EY 10.59 20.19 8.30 8.84 10.86 10.06 12.15 -8.73%
DY 5.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.91 1.16 0.81 0.82 0.84 0.86 -19.55%

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