[SAM] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 118.54%
YoY- 330.31%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 274,306 297,270 286,904 292,552 214,587 191,190 173,752 35.46%
PBT 31,662 55,126 57,816 66,288 33,855 31,249 23,048 23.50%
Tax -6,471 -12,250 -11,424 -11,708 -8,859 -8,220 -6,434 0.38%
NP 25,191 42,876 46,392 54,580 24,996 23,029 16,614 31.88%
-
NP to SH 25,215 42,900 46,416 54,580 24,975 22,994 16,552 32.29%
-
Tax Rate 20.44% 22.22% 19.76% 17.66% 26.17% 26.30% 27.92% -
Total Cost 249,115 254,394 240,512 237,972 189,591 168,161 157,138 35.84%
-
Net Worth 147,520 154,123 144,073 141,111 126,697 118,732 113,397 19.11%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,829 - - - 6,633 - - -
Div Payout % 27.09% - - - 26.56% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 147,520 154,123 144,073 141,111 126,697 118,732 113,397 19.11%
NOSH 68,296 68,196 67,959 67,517 66,333 66,330 66,314 1.97%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.18% 14.42% 16.17% 18.66% 11.65% 12.05% 9.56% -
ROE 17.09% 27.83% 32.22% 38.68% 19.71% 19.37% 14.60% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 401.64 435.90 422.17 433.30 323.50 288.24 262.01 32.84%
EPS 36.92 62.91 68.30 81.08 37.65 34.67 24.96 29.72%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.16 2.26 2.12 2.09 1.91 1.79 1.71 16.80%
Adjusted Per Share Value based on latest NOSH - 67,517
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 40.52 43.91 42.38 43.21 31.70 28.24 25.67 35.45%
EPS 3.72 6.34 6.86 8.06 3.69 3.40 2.44 32.36%
DPS 1.01 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.2179 0.2277 0.2128 0.2084 0.1871 0.1754 0.1675 19.11%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.40 3.46 3.26 2.98 1.45 1.14 1.28 -
P/RPS 0.85 0.79 0.77 0.69 0.45 0.40 0.49 44.22%
P/EPS 9.21 5.50 4.77 3.69 3.85 3.29 5.13 47.55%
EY 10.86 18.18 20.95 27.13 25.97 30.41 19.50 -32.23%
DY 2.94 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 1.57 1.53 1.54 1.43 0.76 0.64 0.75 63.42%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 09/11/06 27/07/06 26/04/06 21/02/06 18/11/05 19/08/05 -
Price 2.58 4.00 3.24 3.50 2.49 1.22 1.12 -
P/RPS 0.64 0.92 0.77 0.81 0.77 0.42 0.43 30.26%
P/EPS 6.99 6.36 4.74 4.33 6.61 3.52 4.49 34.21%
EY 14.31 15.73 21.08 23.10 15.12 28.42 22.29 -25.52%
DY 3.88 0.00 0.00 0.00 4.02 0.00 0.00 -
P/NAPS 1.19 1.77 1.53 1.67 1.30 0.68 0.65 49.48%

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