[SAM] QoQ TTM Result on 30-Sep-2009 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 71.25%
YoY- 86.81%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 301,332 302,531 255,113 187,081 170,051 169,536 184,626 38.74%
PBT 31,949 29,180 13,371 -2,171 -4,580 -8,775 -4,968 -
Tax -3,979 -3,196 934 1,227 1,306 1,055 -621 246.15%
NP 27,970 25,984 14,305 -944 -3,274 -7,720 -5,589 -
-
NP to SH 27,970 25,984 14,308 -940 -3,270 -7,717 -5,589 -
-
Tax Rate 12.45% 10.95% -6.99% - - - - -
Total Cost 273,362 276,547 240,808 188,025 173,325 177,256 190,215 27.43%
-
Net Worth 156,528 154,084 138,940 126,798 124,471 122,530 124,052 16.81%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 156,528 154,084 138,940 126,798 124,471 122,530 124,052 16.81%
NOSH 70,827 71,006 70,888 70,837 71,126 70,826 70,886 -0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.28% 8.59% 5.61% -0.50% -1.93% -4.55% -3.03% -
ROE 17.87% 16.86% 10.30% -0.74% -2.63% -6.30% -4.51% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 425.45 426.06 359.88 264.10 239.08 239.37 260.45 38.82%
EPS 39.49 36.59 20.18 -1.33 -4.60 -10.90 -7.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.17 1.96 1.79 1.75 1.73 1.75 16.88%
Adjusted Per Share Value based on latest NOSH - 70,837
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 44.51 44.69 37.68 27.63 25.12 25.04 27.27 38.75%
EPS 4.13 3.84 2.11 -0.14 -0.48 -1.14 -0.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.2276 0.2052 0.1873 0.1839 0.181 0.1832 16.83%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 2.07 2.07 2.04 1.80 2.10 2.00 2.79 -
P/RPS 0.49 0.49 0.57 0.68 0.88 0.84 1.07 -40.67%
P/EPS 5.24 5.66 10.11 -135.65 -45.68 -18.36 -35.39 -
EY 19.08 17.68 9.89 -0.74 -2.19 -5.45 -2.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.95 1.04 1.01 1.20 1.16 1.59 -29.62%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 22/07/10 07/05/10 08/02/10 12/11/09 04/08/09 14/04/09 10/02/09 -
Price 2.07 2.07 2.07 2.05 1.99 2.04 2.20 -
P/RPS 0.49 0.49 0.58 0.78 0.83 0.85 0.84 -30.25%
P/EPS 5.24 5.66 10.26 -154.49 -43.29 -18.72 -27.90 -
EY 19.08 17.68 9.75 -0.65 -2.31 -5.34 -3.58 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.95 1.06 1.15 1.14 1.18 1.26 -17.78%

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