[SAM] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.01%
YoY- 128.09%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 218,807 243,333 274,306 294,147 271,163 250,404 214,587 1.31%
PBT 1,394 15,135 31,662 51,763 51,239 45,199 33,855 -88.14%
Tax -1,309 -4,059 -6,471 -11,882 -11,354 -9,773 -8,903 -72.24%
NP 85 11,076 25,191 39,881 39,885 35,426 24,952 -97.75%
-
NP to SH 97 11,093 25,208 39,897 39,900 35,449 24,975 -97.55%
-
Tax Rate 93.90% 26.82% 20.44% 22.95% 22.16% 21.62% 26.30% -
Total Cost 218,722 232,257 249,115 254,266 231,278 214,978 189,635 10.00%
-
Net Worth 139,200 148,602 147,532 154,109 144,087 141,111 66,339 64.12%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 6,830 6,830 6,830 6,633 6,633 6,633 6,633 1.97%
Div Payout % 7,041.47% 61.57% 27.10% 16.63% 16.63% 18.71% 26.56% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 139,200 148,602 147,532 154,109 144,087 141,111 66,339 64.12%
NOSH 68,571 69,117 68,302 68,190 67,965 67,517 66,339 2.23%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.04% 4.55% 9.18% 13.56% 14.71% 14.15% 11.63% -
ROE 0.07% 7.46% 17.09% 25.89% 27.69% 25.12% 37.65% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 319.09 352.06 401.61 431.36 398.97 370.87 323.47 -0.90%
EPS 0.14 16.05 36.91 58.51 58.71 52.50 37.65 -97.62%
DPS 10.00 10.00 10.00 9.73 9.76 10.00 10.00 0.00%
NAPS 2.03 2.15 2.16 2.26 2.12 2.09 1.00 60.53%
Adjusted Per Share Value based on latest NOSH - 68,190
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 32.32 35.94 40.52 43.45 40.05 36.99 31.70 1.30%
EPS 0.01 1.64 3.72 5.89 5.89 5.24 3.69 -98.07%
DPS 1.01 1.01 1.01 0.98 0.98 0.98 0.98 2.03%
NAPS 0.2056 0.2195 0.2179 0.2276 0.2128 0.2084 0.098 64.10%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.26 2.25 3.40 3.46 3.26 2.98 1.45 -
P/RPS 0.71 0.64 0.85 0.80 0.82 0.80 0.45 35.64%
P/EPS 1,597.64 14.02 9.21 5.91 5.55 5.68 3.85 5525.23%
EY 0.06 7.13 10.85 16.91 18.01 17.62 25.96 -98.27%
DY 4.42 4.44 2.94 2.81 2.99 3.36 6.90 -25.75%
P/NAPS 1.11 1.05 1.57 1.53 1.54 1.43 1.45 -16.35%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 13/08/07 08/05/07 28/02/07 09/11/06 27/07/06 26/04/06 21/02/06 -
Price 2.33 2.36 2.58 4.00 3.24 3.50 2.49 -
P/RPS 0.73 0.67 0.64 0.93 0.81 0.94 0.77 -3.50%
P/EPS 1,647.13 14.70 6.99 6.84 5.52 6.67 6.61 3900.12%
EY 0.06 6.80 14.30 14.63 18.12 15.00 15.12 -97.51%
DY 4.29 4.24 3.88 2.43 3.01 2.86 4.02 4.44%
P/NAPS 1.15 1.10 1.19 1.77 1.53 1.67 2.49 -40.33%

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