[SAM] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 36.91%
YoY- 438.09%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 214,587 167,307 169,023 157,116 140,245 131,298 90,103 78.05%
PBT 33,855 21,689 16,021 14,926 9,794 8,754 1,401 731.00%
Tax -8,903 -4,215 -1,987 -3,086 -1,146 -4,387 -3,343 91.78%
NP 24,952 17,474 14,034 11,840 8,648 4,367 -1,942 -
-
NP to SH 24,975 17,492 14,047 11,840 8,648 4,367 -1,942 -
-
Tax Rate 26.30% 19.43% 12.40% 20.68% 11.70% 50.11% 238.62% -
Total Cost 189,635 149,833 154,989 145,276 131,597 126,931 92,045 61.69%
-
Net Worth 66,339 118,759 113,370 108,132 106,572 104,014 101,448 -24.60%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,633 3,351 3,351 3,351 3,351 2,641 2,641 84.45%
Div Payout % 26.56% 19.16% 23.86% 28.31% 38.75% 60.49% 0.00% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 66,339 118,759 113,370 108,132 106,572 104,014 101,448 -24.60%
NOSH 66,339 66,346 66,298 66,338 67,027 66,251 66,306 0.03%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.63% 10.44% 8.30% 7.54% 6.17% 3.33% -2.16% -
ROE 37.65% 14.73% 12.39% 10.95% 8.11% 4.20% -1.91% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 323.47 252.17 254.94 236.84 209.24 198.18 135.89 77.99%
EPS 37.65 26.36 21.19 17.85 12.90 6.59 -2.93 -
DPS 10.00 5.00 5.00 5.00 5.00 3.99 3.98 84.50%
NAPS 1.00 1.79 1.71 1.63 1.59 1.57 1.53 -24.62%
Adjusted Per Share Value based on latest NOSH - 66,338
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 31.70 24.71 24.97 23.21 20.72 19.39 13.31 78.06%
EPS 3.69 2.58 2.07 1.75 1.28 0.65 -0.29 -
DPS 0.98 0.50 0.50 0.50 0.50 0.39 0.39 84.52%
NAPS 0.098 0.1754 0.1675 0.1597 0.1574 0.1536 0.1499 -24.61%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.45 1.14 1.28 1.21 1.38 1.28 1.46 -
P/RPS 0.45 0.45 0.50 0.51 0.66 0.65 1.07 -43.77%
P/EPS 3.85 4.32 6.04 6.78 10.70 19.42 -49.85 -
EY 25.96 23.13 16.55 14.75 9.35 5.15 -2.01 -
DY 6.90 4.39 3.91 4.13 3.62 3.11 2.73 85.23%
P/NAPS 1.45 0.64 0.75 0.74 0.87 0.82 0.95 32.46%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 18/11/05 19/08/05 24/05/05 24/02/05 22/11/04 23/08/04 -
Price 2.49 1.22 1.12 1.19 1.38 1.22 1.35 -
P/RPS 0.77 0.48 0.44 0.50 0.66 0.62 0.99 -15.38%
P/EPS 6.61 4.63 5.29 6.67 10.70 18.51 -46.09 -
EY 15.12 21.61 18.92 15.00 9.35 5.40 -2.17 -
DY 4.02 4.10 4.46 4.20 3.62 3.27 2.95 22.84%
P/NAPS 2.49 0.68 0.65 0.73 0.87 0.78 0.88 99.67%

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