[SAM] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
27-Jul-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 12.56%
YoY- 184.05%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 243,333 274,306 294,147 271,163 250,404 214,587 167,307 28.39%
PBT 15,135 31,662 51,763 51,239 45,199 33,855 21,689 -21.34%
Tax -4,059 -6,471 -11,882 -11,354 -9,773 -8,903 -4,215 -2.48%
NP 11,076 25,191 39,881 39,885 35,426 24,952 17,474 -26.23%
-
NP to SH 11,093 25,208 39,897 39,900 35,449 24,975 17,492 -26.20%
-
Tax Rate 26.82% 20.44% 22.95% 22.16% 21.62% 26.30% 19.43% -
Total Cost 232,257 249,115 254,266 231,278 214,978 189,635 149,833 33.97%
-
Net Worth 148,602 147,532 154,109 144,087 141,111 66,339 118,759 16.13%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,830 6,830 6,633 6,633 6,633 6,633 3,351 60.82%
Div Payout % 61.57% 27.10% 16.63% 16.63% 18.71% 26.56% 19.16% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 148,602 147,532 154,109 144,087 141,111 66,339 118,759 16.13%
NOSH 69,117 68,302 68,190 67,965 67,517 66,339 66,346 2.76%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.55% 9.18% 13.56% 14.71% 14.15% 11.63% 10.44% -
ROE 7.46% 17.09% 25.89% 27.69% 25.12% 37.65% 14.73% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 352.06 401.61 431.36 398.97 370.87 323.47 252.17 24.94%
EPS 16.05 36.91 58.51 58.71 52.50 37.65 26.36 -28.18%
DPS 10.00 10.00 9.73 9.76 10.00 10.00 5.00 58.80%
NAPS 2.15 2.16 2.26 2.12 2.09 1.00 1.79 13.00%
Adjusted Per Share Value based on latest NOSH - 67,965
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 35.94 40.52 43.45 40.05 36.99 31.70 24.71 28.40%
EPS 1.64 3.72 5.89 5.89 5.24 3.69 2.58 -26.09%
DPS 1.01 1.01 0.98 0.98 0.98 0.98 0.50 59.86%
NAPS 0.2195 0.2179 0.2276 0.2128 0.2084 0.098 0.1754 16.14%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.25 3.40 3.46 3.26 2.98 1.45 1.14 -
P/RPS 0.64 0.85 0.80 0.82 0.80 0.45 0.45 26.49%
P/EPS 14.02 9.21 5.91 5.55 5.68 3.85 4.32 119.35%
EY 7.13 10.85 16.91 18.01 17.62 25.96 23.13 -54.40%
DY 4.44 2.94 2.81 2.99 3.36 6.90 4.39 0.75%
P/NAPS 1.05 1.57 1.53 1.54 1.43 1.45 0.64 39.14%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 08/05/07 28/02/07 09/11/06 27/07/06 26/04/06 21/02/06 18/11/05 -
Price 2.36 2.58 4.00 3.24 3.50 2.49 1.22 -
P/RPS 0.67 0.64 0.93 0.81 0.94 0.77 0.48 24.92%
P/EPS 14.70 6.99 6.84 5.52 6.67 6.61 4.63 116.17%
EY 6.80 14.30 14.63 18.12 15.00 15.12 21.61 -53.76%
DY 4.24 3.88 2.43 3.01 2.86 4.02 4.10 2.26%
P/NAPS 1.10 1.19 1.77 1.53 1.67 2.49 0.68 37.84%

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