[SAM] QoQ TTM Result on 31-Dec-2010 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
13-Jan-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Dec-2010 [#3]
Profit Trend
QoQ- -32.38%
YoY- 75.34%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 414,084 366,384 308,247 300,254 341,591 301,332 302,531 23.25%
PBT 13,133 21,193 20,968 29,798 41,764 31,949 29,180 -41.24%
Tax -2,527 -2,666 -3,136 -4,710 -4,660 -3,979 -3,196 -14.48%
NP 10,606 18,527 17,832 25,088 37,104 27,970 25,984 -44.94%
-
NP to SH 10,606 18,527 17,832 25,088 37,104 27,970 25,984 -44.94%
-
Tax Rate 19.24% 12.58% 14.96% 15.81% 11.16% 12.45% 10.95% -
Total Cost 403,478 347,857 290,415 275,166 304,487 273,362 276,547 28.60%
-
Net Worth 179,442 175,149 171,427 167,300 169,442 156,528 154,084 10.68%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 179,442 175,149 171,427 167,300 169,442 156,528 154,084 10.68%
NOSH 70,925 70,910 70,837 69,999 70,896 70,827 71,006 -0.07%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 2.56% 5.06% 5.78% 8.36% 10.86% 9.28% 8.59% -
ROE 5.91% 10.58% 10.40% 15.00% 21.90% 17.87% 16.86% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 583.83 516.68 435.14 428.93 481.82 425.45 426.06 23.34%
EPS 14.95 26.13 25.17 35.84 52.34 39.49 36.59 -44.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.53 2.47 2.42 2.39 2.39 2.21 2.17 10.76%
Adjusted Per Share Value based on latest NOSH - 69,999
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 61.17 54.12 45.53 44.35 50.46 44.51 44.69 23.25%
EPS 1.57 2.74 2.63 3.71 5.48 4.13 3.84 -44.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2651 0.2587 0.2532 0.2471 0.2503 0.2312 0.2276 10.69%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.35 0.40 0.48 0.48 0.43 0.49 0.49 -20.07%
P/EPS 13.84 7.92 8.22 5.78 3.96 5.24 5.66 81.40%
EY 7.22 12.62 12.16 17.31 25.28 19.08 17.68 -44.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.86 0.87 0.87 0.94 0.95 -9.33%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 11/10/11 29/07/11 20/04/11 13/01/11 14/10/10 22/07/10 07/05/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.35 0.40 0.48 0.48 0.43 0.49 0.49 -20.07%
P/EPS 13.84 7.92 8.22 5.78 3.96 5.24 5.66 81.40%
EY 7.22 12.62 12.16 17.31 25.28 19.08 17.68 -44.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.86 0.87 0.87 0.94 0.95 -9.33%

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