[SAM] QoQ Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
12-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -2.56%
YoY- 36.15%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 410,970 372,628 452,755 435,936 411,862 378,972 383,444 4.72%
PBT 18,956 8,480 32,394 30,068 30,006 11,132 21,631 -8.41%
Tax -3,550 -2,184 -4,078 -5,321 -4,608 -1,384 -1,671 65.18%
NP 15,406 6,296 28,316 24,746 25,398 9,748 19,960 -15.84%
-
NP to SH 15,406 6,296 28,316 24,746 25,398 9,748 19,960 -15.84%
-
Tax Rate 18.73% 25.75% 12.59% 17.70% 15.36% 12.43% 7.73% -
Total Cost 395,564 366,332 424,439 411,189 386,464 369,224 363,484 5.79%
-
Net Worth 301,628 319,318 326,526 314,198 315,300 296,333 294,725 1.55%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 301,628 319,318 326,526 314,198 315,300 296,333 294,725 1.55%
NOSH 79,167 75,311 72,885 72,731 72,482 72,100 71,362 7.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 3.75% 1.69% 6.25% 5.68% 6.17% 2.57% 5.21% -
ROE 5.11% 1.97% 8.67% 7.88% 8.06% 3.29% 6.77% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 519.11 494.79 621.19 599.38 568.22 525.62 537.32 -2.27%
EPS 19.46 8.36 38.85 34.03 35.04 13.52 27.97 -21.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.81 4.24 4.48 4.32 4.35 4.11 4.13 -5.22%
Adjusted Per Share Value based on latest NOSH - 73,275
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 60.71 55.04 66.88 64.39 60.84 55.98 56.64 4.73%
EPS 2.28 0.93 4.18 3.66 3.75 1.44 2.95 -15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4455 0.4717 0.4823 0.4641 0.4657 0.4377 0.4353 1.55%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 3.30 3.40 3.30 2.62 2.47 2.10 2.28 -
P/RPS 0.64 0.69 0.53 0.44 0.43 0.40 0.42 32.38%
P/EPS 16.96 40.67 8.49 7.70 7.05 15.53 8.15 62.92%
EY 5.90 2.46 11.77 12.99 14.19 6.44 12.27 -38.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.80 0.74 0.61 0.57 0.51 0.55 35.72%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 05/11/14 29/08/14 21/05/14 12/02/14 18/10/13 30/08/13 29/05/13 -
Price 2.96 3.50 3.40 2.73 2.40 2.47 2.09 -
P/RPS 0.57 0.71 0.55 0.46 0.42 0.47 0.39 28.75%
P/EPS 15.21 41.87 8.75 8.02 6.85 18.27 7.47 60.57%
EY 6.57 2.39 11.43 12.46 14.60 5.47 13.38 -37.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.83 0.76 0.63 0.55 0.60 0.51 32.71%

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