[SAM] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 41.94%
YoY- 199.4%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 274,306 294,147 271,163 250,404 214,587 167,307 169,023 37.97%
PBT 31,662 51,763 51,239 45,199 33,855 21,689 16,021 57.28%
Tax -6,471 -11,882 -11,354 -9,773 -8,903 -4,215 -1,987 119.23%
NP 25,191 39,881 39,885 35,426 24,952 17,474 14,034 47.54%
-
NP to SH 25,208 39,897 39,900 35,449 24,975 17,492 14,047 47.51%
-
Tax Rate 20.44% 22.95% 22.16% 21.62% 26.30% 19.43% 12.40% -
Total Cost 249,115 254,266 231,278 214,978 189,635 149,833 154,989 37.09%
-
Net Worth 147,532 154,109 144,087 141,111 66,339 118,759 113,370 19.13%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,830 6,633 6,633 6,633 6,633 3,351 3,351 60.54%
Div Payout % 27.10% 16.63% 16.63% 18.71% 26.56% 19.16% 23.86% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 147,532 154,109 144,087 141,111 66,339 118,759 113,370 19.13%
NOSH 68,302 68,190 67,965 67,517 66,339 66,346 66,298 1.99%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.18% 13.56% 14.71% 14.15% 11.63% 10.44% 8.30% -
ROE 17.09% 25.89% 27.69% 25.12% 37.65% 14.73% 12.39% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 401.61 431.36 398.97 370.87 323.47 252.17 254.94 35.27%
EPS 36.91 58.51 58.71 52.50 37.65 26.36 21.19 44.62%
DPS 10.00 9.73 9.76 10.00 10.00 5.00 5.00 58.53%
NAPS 2.16 2.26 2.12 2.09 1.00 1.79 1.71 16.80%
Adjusted Per Share Value based on latest NOSH - 67,517
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 40.52 43.45 40.05 36.99 31.70 24.71 24.97 37.96%
EPS 3.72 5.89 5.89 5.24 3.69 2.58 2.07 47.65%
DPS 1.01 0.98 0.98 0.98 0.98 0.50 0.50 59.59%
NAPS 0.2179 0.2276 0.2128 0.2084 0.098 0.1754 0.1675 19.11%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.40 3.46 3.26 2.98 1.45 1.14 1.28 -
P/RPS 0.85 0.80 0.82 0.80 0.45 0.45 0.50 42.30%
P/EPS 9.21 5.91 5.55 5.68 3.85 4.32 6.04 32.37%
EY 10.85 16.91 18.01 17.62 25.96 23.13 16.55 -24.47%
DY 2.94 2.81 2.99 3.36 6.90 4.39 3.91 -17.26%
P/NAPS 1.57 1.53 1.54 1.43 1.45 0.64 0.75 63.42%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 09/11/06 27/07/06 26/04/06 21/02/06 18/11/05 19/08/05 -
Price 2.58 4.00 3.24 3.50 2.49 1.22 1.12 -
P/RPS 0.64 0.93 0.81 0.94 0.77 0.48 0.44 28.28%
P/EPS 6.99 6.84 5.52 6.67 6.61 4.63 5.29 20.35%
EY 14.30 14.63 18.12 15.00 15.12 21.61 18.92 -16.98%
DY 3.88 2.43 3.01 2.86 4.02 4.10 4.46 -8.84%
P/NAPS 1.19 1.77 1.53 1.67 2.49 0.68 0.65 49.48%

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