[SAM] QoQ Cumulative Quarter Result on 30-Jun-2012 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- -49.39%
YoY- 144.3%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 383,444 273,642 171,001 118,824 531,144 364,379 255,770 30.95%
PBT 21,631 16,394 11,400 9,938 19,197 11,236 9,165 77.17%
Tax -1,671 -2,762 -1,532 -921 -1,381 -1,509 -1,200 24.67%
NP 19,960 13,632 9,868 9,017 17,816 9,727 7,965 84.39%
-
NP to SH 19,960 13,632 9,868 9,017 17,816 9,727 7,965 84.39%
-
Tax Rate 7.73% 16.85% 13.44% 9.27% 7.19% 13.43% 13.09% -
Total Cost 363,484 260,010 161,133 109,807 513,328 354,652 247,805 29.06%
-
Net Worth 294,725 300,245 299,159 196,360 185,686 181,510 179,263 39.25%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 5,288 - - - - -
Div Payout % - - 53.59% - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 294,725 300,245 299,159 196,360 185,686 181,510 179,263 39.25%
NOSH 71,362 71,148 70,890 70,888 70,872 70,902 70,855 0.47%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.21% 4.98% 5.77% 7.59% 3.35% 2.67% 3.11% -
ROE 6.77% 4.54% 3.30% 4.59% 9.59% 5.36% 4.44% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 537.32 384.61 241.22 167.62 749.44 513.92 360.98 30.33%
EPS 27.97 19.16 13.92 12.72 25.14 13.72 11.24 83.53%
DPS 0.00 0.00 7.46 0.00 0.00 0.00 0.00 -
NAPS 4.13 4.22 4.22 2.77 2.62 2.56 2.53 38.59%
Adjusted Per Share Value based on latest NOSH - 70,888
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 56.64 40.42 25.26 17.55 78.46 53.82 37.78 30.95%
EPS 2.95 2.01 1.46 1.33 2.63 1.44 1.18 84.09%
DPS 0.00 0.00 0.78 0.00 0.00 0.00 0.00 -
NAPS 0.4353 0.4435 0.4419 0.2901 0.2743 0.2681 0.2648 39.24%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.28 2.59 2.59 3.00 2.07 2.07 2.07 -
P/RPS 0.42 0.67 1.07 1.79 0.28 0.40 0.57 -18.40%
P/EPS 8.15 13.52 18.61 23.58 8.23 15.09 18.41 -41.88%
EY 12.27 7.40 5.37 4.24 12.14 6.63 5.43 72.11%
DY 0.00 0.00 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.61 1.08 0.79 0.81 0.82 -23.35%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 05/02/13 30/10/12 30/08/12 23/05/12 09/02/12 11/10/11 -
Price 2.09 2.33 2.63 2.52 3.03 2.07 2.07 -
P/RPS 0.39 0.61 1.09 1.50 0.40 0.40 0.57 -22.33%
P/EPS 7.47 12.16 18.89 19.81 12.05 15.09 18.41 -45.16%
EY 13.38 8.22 5.29 5.05 8.30 6.63 5.43 82.33%
DY 0.00 0.00 2.84 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.62 0.91 1.16 0.81 0.82 -27.11%

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