[SAM] QoQ TTM Result on 31-Mar-2010 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
07-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Mar-2010 [#4]
Profit Trend
QoQ- 81.6%
YoY- 436.71%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 300,254 341,591 301,332 302,531 255,113 187,081 170,051 45.93%
PBT 29,798 41,764 31,949 29,180 13,371 -2,171 -4,580 -
Tax -4,710 -4,660 -3,979 -3,196 934 1,227 1,306 -
NP 25,088 37,104 27,970 25,984 14,305 -944 -3,274 -
-
NP to SH 25,088 37,104 27,970 25,984 14,308 -940 -3,270 -
-
Tax Rate 15.81% 11.16% 12.45% 10.95% -6.99% - - -
Total Cost 275,166 304,487 273,362 276,547 240,808 188,025 173,325 35.97%
-
Net Worth 167,300 169,442 156,528 154,084 138,940 126,798 124,471 21.72%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 167,300 169,442 156,528 154,084 138,940 126,798 124,471 21.72%
NOSH 69,999 70,896 70,827 71,006 70,888 70,837 71,126 -1.05%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.36% 10.86% 9.28% 8.59% 5.61% -0.50% -1.93% -
ROE 15.00% 21.90% 17.87% 16.86% 10.30% -0.74% -2.63% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 428.93 481.82 425.45 426.06 359.88 264.10 239.08 47.49%
EPS 35.84 52.34 39.49 36.59 20.18 -1.33 -4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.39 2.21 2.17 1.96 1.79 1.75 23.02%
Adjusted Per Share Value based on latest NOSH - 71,006
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 44.35 50.46 44.51 44.69 37.68 27.63 25.12 45.92%
EPS 3.71 5.48 4.13 3.84 2.11 -0.14 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2471 0.2503 0.2312 0.2276 0.2052 0.1873 0.1839 21.70%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.07 2.07 2.07 2.07 2.04 1.80 2.10 -
P/RPS 0.48 0.43 0.49 0.49 0.57 0.68 0.88 -33.16%
P/EPS 5.78 3.96 5.24 5.66 10.11 -135.65 -45.68 -
EY 17.31 25.28 19.08 17.68 9.89 -0.74 -2.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.94 0.95 1.04 1.01 1.20 -19.24%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 13/01/11 14/10/10 22/07/10 07/05/10 08/02/10 12/11/09 04/08/09 -
Price 2.07 2.07 2.07 2.07 2.07 2.05 1.99 -
P/RPS 0.48 0.43 0.49 0.49 0.58 0.78 0.83 -30.51%
P/EPS 5.78 3.96 5.24 5.66 10.26 -154.49 -43.29 -
EY 17.31 25.28 19.08 17.68 9.75 -0.65 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.87 0.94 0.95 1.06 1.15 1.14 -16.44%

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