[SAM] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -36.82%
YoY- 0.93%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 188,147 218,807 243,333 274,306 294,147 271,163 250,404 -17.33%
PBT -17,133 1,394 15,135 31,662 51,763 51,239 45,199 -
Tax 2,173 -1,309 -4,059 -6,471 -11,882 -11,354 -9,773 -
NP -14,960 85 11,076 25,191 39,881 39,885 35,426 -
-
NP to SH -14,954 97 11,093 25,208 39,897 39,900 35,449 -
-
Tax Rate - 93.90% 26.82% 20.44% 22.95% 22.16% 21.62% -
Total Cost 203,107 218,722 232,257 249,115 254,266 231,278 214,978 -3.71%
-
Net Worth 134,054 139,200 148,602 147,532 154,109 144,087 141,111 -3.35%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 6,830 6,830 6,830 6,830 6,633 6,633 6,633 1.96%
Div Payout % 0.00% 7,041.47% 61.57% 27.10% 16.63% 16.63% 18.71% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 134,054 139,200 148,602 147,532 154,109 144,087 141,111 -3.35%
NOSH 68,745 68,571 69,117 68,302 68,190 67,965 67,517 1.20%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -7.95% 0.04% 4.55% 9.18% 13.56% 14.71% 14.15% -
ROE -11.16% 0.07% 7.46% 17.09% 25.89% 27.69% 25.12% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 273.69 319.09 352.06 401.61 431.36 398.97 370.87 -18.32%
EPS -21.75 0.14 16.05 36.91 58.51 58.71 52.50 -
DPS 10.00 10.00 10.00 10.00 9.73 9.76 10.00 0.00%
NAPS 1.95 2.03 2.15 2.16 2.26 2.12 2.09 -4.51%
Adjusted Per Share Value based on latest NOSH - 68,302
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 27.79 32.32 35.94 40.52 43.45 40.05 36.99 -17.34%
EPS -2.21 0.01 1.64 3.72 5.89 5.89 5.24 -
DPS 1.01 1.01 1.01 1.01 0.98 0.98 0.98 2.02%
NAPS 0.198 0.2056 0.2195 0.2179 0.2276 0.2128 0.2084 -3.35%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 3.24 2.26 2.25 3.40 3.46 3.26 2.98 -
P/RPS 1.18 0.71 0.64 0.85 0.80 0.82 0.80 29.54%
P/EPS -14.89 1,597.64 14.02 9.21 5.91 5.55 5.68 -
EY -6.71 0.06 7.13 10.85 16.91 18.01 17.62 -
DY 3.09 4.42 4.44 2.94 2.81 2.99 3.36 -5.42%
P/NAPS 1.66 1.11 1.05 1.57 1.53 1.54 1.43 10.44%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 13/11/07 13/08/07 08/05/07 28/02/07 09/11/06 27/07/06 26/04/06 -
Price 3.24 2.33 2.36 2.58 4.00 3.24 3.50 -
P/RPS 1.18 0.73 0.67 0.64 0.93 0.81 0.94 16.35%
P/EPS -14.89 1,647.13 14.70 6.99 6.84 5.52 6.67 -
EY -6.71 0.06 6.80 14.30 14.63 18.12 15.00 -
DY 3.09 4.29 4.24 3.88 2.43 3.01 2.86 5.28%
P/NAPS 1.66 1.15 1.10 1.19 1.77 1.53 1.67 -0.39%

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