[SAM] QoQ TTM Result on 31-Dec-2012 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 10.14%
YoY- 76.38%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 418,374 359,363 383,444 440,407 446,375 547,087 531,144 -14.69%
PBT 25,234 14,508 21,663 24,387 21,464 25,068 19,182 20.03%
Tax -2,443 -1,096 -1,671 -2,634 -1,713 -1,941 -1,381 46.21%
NP 22,791 13,412 19,992 21,753 19,751 23,127 17,801 17.89%
-
NP to SH 22,791 13,412 19,992 21,753 19,751 23,127 17,801 17.89%
-
Tax Rate 9.68% 7.55% 7.71% 10.80% 7.98% 7.74% 7.20% -
Total Cost 395,583 345,951 363,452 418,654 426,624 523,960 513,343 -15.93%
-
Net Worth 317,043 296,333 296,984 302,553 298,100 196,360 189,301 40.98%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 5,269 5,269 - - - - -
Div Payout % - 39.29% 26.36% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 317,043 296,333 296,984 302,553 298,100 196,360 189,301 40.98%
NOSH 72,883 72,100 71,909 71,695 70,640 70,888 70,899 1.85%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 5.45% 3.73% 5.21% 4.94% 4.42% 4.23% 3.35% -
ROE 7.19% 4.53% 6.73% 7.19% 6.63% 11.78% 9.40% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 574.03 498.42 533.23 614.28 631.90 771.76 749.15 -16.25%
EPS 31.27 18.60 27.80 30.34 27.96 32.62 25.11 15.73%
DPS 0.00 7.31 7.46 0.00 0.00 0.00 0.00 -
NAPS 4.35 4.11 4.13 4.22 4.22 2.77 2.67 38.41%
Adjusted Per Share Value based on latest NOSH - 71,695
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 61.80 53.08 56.64 65.05 65.94 80.81 78.46 -14.69%
EPS 3.37 1.98 2.95 3.21 2.92 3.42 2.63 17.95%
DPS 0.00 0.78 0.78 0.00 0.00 0.00 0.00 -
NAPS 0.4683 0.4377 0.4387 0.4469 0.4403 0.2901 0.2796 40.99%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.47 2.10 2.28 2.59 2.59 3.00 2.07 -
P/RPS 0.43 0.42 0.43 0.42 0.41 0.39 0.28 33.07%
P/EPS 7.90 11.29 8.20 8.54 9.26 9.20 8.24 -2.76%
EY 12.66 8.86 12.19 11.71 10.80 10.87 12.13 2.88%
DY 0.00 3.48 3.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.51 0.55 0.61 0.61 1.08 0.78 -18.85%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/10/13 30/08/13 29/05/13 05/02/13 30/10/12 30/08/12 23/05/12 -
Price 2.40 2.47 2.09 2.33 2.63 2.52 3.03 -
P/RPS 0.42 0.50 0.39 0.38 0.42 0.33 0.40 3.30%
P/EPS 7.67 13.28 7.52 7.68 9.41 7.72 12.07 -26.06%
EY 13.03 7.53 13.30 13.02 10.63 12.95 8.29 35.14%
DY 0.00 2.96 3.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.60 0.51 0.55 0.62 0.91 1.13 -38.09%

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