[SAM] QoQ TTM Result on 30-Jun-2011 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- 3.9%
YoY- -33.76%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 531,144 449,558 414,084 366,384 308,247 300,254 341,591 34.17%
PBT 19,182 14,783 13,133 21,193 20,968 29,798 41,764 -40.44%
Tax -1,381 -2,450 -2,527 -2,666 -3,136 -4,710 -4,660 -55.51%
NP 17,801 12,333 10,606 18,527 17,832 25,088 37,104 -38.68%
-
NP to SH 17,801 12,333 10,606 18,527 17,832 25,088 37,104 -38.68%
-
Tax Rate 7.20% 16.57% 19.24% 12.58% 14.96% 15.81% 11.16% -
Total Cost 513,343 437,225 403,478 347,857 290,415 275,166 304,487 41.60%
-
Net Worth 189,301 181,315 179,442 175,149 171,427 167,300 169,442 7.66%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 189,301 181,315 179,442 175,149 171,427 167,300 169,442 7.66%
NOSH 70,899 70,826 70,925 70,910 70,837 69,999 70,896 0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.35% 2.74% 2.56% 5.06% 5.78% 8.36% 10.86% -
ROE 9.40% 6.80% 5.91% 10.58% 10.40% 15.00% 21.90% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 749.15 634.73 583.83 516.68 435.14 428.93 481.82 34.17%
EPS 25.11 17.41 14.95 26.13 25.17 35.84 52.34 -38.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.67 2.56 2.53 2.47 2.42 2.39 2.39 7.65%
Adjusted Per Share Value based on latest NOSH - 70,910
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 78.46 66.41 61.17 54.12 45.53 44.35 50.46 34.17%
EPS 2.63 1.82 1.57 2.74 2.63 3.71 5.48 -38.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2796 0.2678 0.2651 0.2587 0.2532 0.2471 0.2503 7.65%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.28 0.33 0.35 0.40 0.48 0.48 0.43 -24.85%
P/EPS 8.24 11.89 13.84 7.92 8.22 5.78 3.96 62.91%
EY 12.13 8.41 7.22 12.62 12.16 17.31 25.28 -38.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.81 0.82 0.84 0.86 0.87 0.87 -7.01%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 09/02/12 11/10/11 29/07/11 20/04/11 13/01/11 14/10/10 -
Price 3.03 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.40 0.33 0.35 0.40 0.48 0.48 0.43 -4.70%
P/EPS 12.07 11.89 13.84 7.92 8.22 5.78 3.96 110.07%
EY 8.29 8.41 7.22 12.62 12.16 17.31 25.28 -52.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.81 0.82 0.84 0.86 0.87 0.87 19.02%

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