[SAM] QoQ Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -7.9%
YoY- 40.15%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 411,862 378,972 383,444 364,856 342,002 475,296 531,144 -15.58%
PBT 30,006 11,132 21,631 21,858 22,800 39,752 19,197 34.64%
Tax -4,608 -1,384 -1,671 -3,682 -3,064 -3,684 -1,381 123.13%
NP 25,398 9,748 19,960 18,176 19,736 36,068 17,816 26.63%
-
NP to SH 25,398 9,748 19,960 18,176 19,736 36,068 17,816 26.63%
-
Tax Rate 15.36% 12.43% 7.73% 16.85% 13.44% 9.27% 7.19% -
Total Cost 386,464 369,224 363,484 346,680 322,266 439,228 513,328 -17.22%
-
Net Worth 315,300 296,333 294,725 300,245 299,159 196,360 185,686 42.28%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 10,576 - - -
Div Payout % - - - - 53.59% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 315,300 296,333 294,725 300,245 299,159 196,360 185,686 42.28%
NOSH 72,482 72,100 71,362 71,148 70,890 70,888 70,872 1.50%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.17% 2.57% 5.21% 4.98% 5.77% 7.59% 3.35% -
ROE 8.06% 3.29% 6.77% 6.05% 6.60% 18.37% 9.59% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 568.22 525.62 537.32 512.81 482.43 670.49 749.44 -16.83%
EPS 35.04 13.52 27.97 25.55 27.84 50.88 25.14 24.75%
DPS 0.00 0.00 0.00 0.00 14.92 0.00 0.00 -
NAPS 4.35 4.11 4.13 4.22 4.22 2.77 2.62 40.17%
Adjusted Per Share Value based on latest NOSH - 71,695
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 60.84 55.98 56.64 53.89 50.52 70.21 78.46 -15.58%
EPS 3.75 1.44 2.95 2.68 2.92 5.33 2.63 26.65%
DPS 0.00 0.00 0.00 0.00 1.56 0.00 0.00 -
NAPS 0.4657 0.4377 0.4353 0.4435 0.4419 0.2901 0.2743 42.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.47 2.10 2.28 2.59 2.59 3.00 2.07 -
P/RPS 0.43 0.40 0.42 0.51 0.54 0.45 0.28 33.07%
P/EPS 7.05 15.53 8.15 10.14 9.30 5.90 8.23 -9.79%
EY 14.19 6.44 12.27 9.86 10.75 16.96 12.14 10.95%
DY 0.00 0.00 0.00 0.00 5.76 0.00 0.00 -
P/NAPS 0.57 0.51 0.55 0.61 0.61 1.08 0.79 -19.53%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/10/13 30/08/13 29/05/13 05/02/13 30/10/12 30/08/12 23/05/12 -
Price 2.40 2.47 2.09 2.33 2.63 2.52 3.03 -
P/RPS 0.42 0.47 0.39 0.45 0.55 0.38 0.40 3.30%
P/EPS 6.85 18.27 7.47 9.12 9.45 4.95 12.05 -31.35%
EY 14.60 5.47 13.38 10.96 10.59 20.19 8.30 45.66%
DY 0.00 0.00 0.00 0.00 5.67 0.00 0.00 -
P/NAPS 0.55 0.60 0.51 0.55 0.62 0.91 1.16 -39.16%

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