[SAM] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 42.78%
YoY- 188.8%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 294,147 271,163 250,404 214,587 167,307 169,023 157,116 51.84%
PBT 51,763 51,239 45,199 33,855 21,689 16,021 14,926 128.94%
Tax -11,882 -11,354 -9,773 -8,903 -4,215 -1,987 -3,086 145.45%
NP 39,881 39,885 35,426 24,952 17,474 14,034 11,840 124.53%
-
NP to SH 39,897 39,900 35,449 24,975 17,492 14,047 11,840 124.59%
-
Tax Rate 22.95% 22.16% 21.62% 26.30% 19.43% 12.40% 20.68% -
Total Cost 254,266 231,278 214,978 189,635 149,833 154,989 145,276 45.18%
-
Net Worth 154,109 144,087 141,111 66,339 118,759 113,370 108,132 26.61%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 6,633 6,633 6,633 6,633 3,351 3,351 3,351 57.58%
Div Payout % 16.63% 16.63% 18.71% 26.56% 19.16% 23.86% 28.31% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 154,109 144,087 141,111 66,339 118,759 113,370 108,132 26.61%
NOSH 68,190 67,965 67,517 66,339 66,346 66,298 66,338 1.85%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 13.56% 14.71% 14.15% 11.63% 10.44% 8.30% 7.54% -
ROE 25.89% 27.69% 25.12% 37.65% 14.73% 12.39% 10.95% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 431.36 398.97 370.87 323.47 252.17 254.94 236.84 49.08%
EPS 58.51 58.71 52.50 37.65 26.36 21.19 17.85 120.50%
DPS 9.73 9.76 10.00 10.00 5.00 5.00 5.00 55.80%
NAPS 2.26 2.12 2.09 1.00 1.79 1.71 1.63 24.31%
Adjusted Per Share Value based on latest NOSH - 66,339
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 43.45 40.05 36.99 31.70 24.71 24.97 23.21 51.83%
EPS 5.89 5.89 5.24 3.69 2.58 2.07 1.75 124.42%
DPS 0.98 0.98 0.98 0.98 0.50 0.50 0.50 56.55%
NAPS 0.2276 0.2128 0.2084 0.098 0.1754 0.1675 0.1597 26.61%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.46 3.26 2.98 1.45 1.14 1.28 1.21 -
P/RPS 0.80 0.82 0.80 0.45 0.45 0.50 0.51 34.96%
P/EPS 5.91 5.55 5.68 3.85 4.32 6.04 6.78 -8.74%
EY 16.91 18.01 17.62 25.96 23.13 16.55 14.75 9.52%
DY 2.81 2.99 3.36 6.90 4.39 3.91 4.13 -22.62%
P/NAPS 1.53 1.54 1.43 1.45 0.64 0.75 0.74 62.22%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 09/11/06 27/07/06 26/04/06 21/02/06 18/11/05 19/08/05 24/05/05 -
Price 4.00 3.24 3.50 2.49 1.22 1.12 1.19 -
P/RPS 0.93 0.81 0.94 0.77 0.48 0.44 0.50 51.18%
P/EPS 6.84 5.52 6.67 6.61 4.63 5.29 6.67 1.69%
EY 14.63 18.12 15.00 15.12 21.61 18.92 15.00 -1.64%
DY 2.43 3.01 2.86 4.02 4.10 4.46 4.20 -30.54%
P/NAPS 1.77 1.53 1.67 2.49 0.68 0.65 0.73 80.38%

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