[SAM] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY- -265.98%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Revenue 274,306 214,587 140,245 60,611 25,562 73,552 90,638 22.27%
PBT 31,662 33,855 9,795 -5,536 3,484 7,032 4,048 45.28%
Tax -6,471 -8,859 -1,146 -235 -7 -1,682 -475 60.68%
NP 25,191 24,996 8,649 -5,771 3,477 5,350 3,573 42.57%
-
NP to SH -25,215 24,975 8,649 -5,771 3,477 5,350 3,573 -
-
Tax Rate 20.44% 26.17% 11.70% - 0.20% 23.92% 11.73% -
Total Cost 249,115 189,591 131,596 66,382 22,085 68,202 87,065 21.03%
-
Net Worth 147,520 126,697 105,378 98,384 103,192 103,506 95,245 8.26%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Div 6,829 6,633 3,313 2,641 - - 2,574 19.38%
Div Payout % 0.00% 26.56% 38.31% 0.00% - - 72.05% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Net Worth 147,520 126,697 105,378 98,384 103,192 103,506 95,245 8.26%
NOSH 68,296 66,333 66,275 66,029 65,727 64,691 51,484 5.26%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
NP Margin 9.18% 11.65% 6.17% -9.52% 13.60% 7.27% 3.94% -
ROE -17.09% 19.71% 8.21% -5.87% 3.37% 5.17% 3.75% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
RPS 401.64 323.50 211.61 91.79 38.89 113.70 176.05 16.15%
EPS 36.92 37.65 13.05 -8.74 5.29 8.27 6.94 35.46%
DPS 10.00 10.00 5.00 4.00 0.00 0.00 5.00 13.41%
NAPS 2.16 1.91 1.59 1.49 1.57 1.60 1.85 2.85%
Adjusted Per Share Value based on latest NOSH - 66,039
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
RPS 40.52 31.70 20.72 8.95 3.78 10.86 13.39 22.27%
EPS -3.72 3.69 1.28 -0.85 0.51 0.79 0.53 -
DPS 1.01 0.98 0.49 0.39 0.00 0.00 0.38 19.42%
NAPS 0.2179 0.1871 0.1557 0.1453 0.1524 0.1529 0.1407 8.26%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 28/06/02 29/06/01 -
Price 3.40 1.45 1.38 1.89 1.60 2.60 2.13 -
P/RPS 0.85 0.45 0.65 2.06 0.00 2.29 1.21 -6.21%
P/EPS -9.21 3.85 10.57 -21.62 0.00 31.44 30.69 -
EY -10.86 25.97 9.46 -4.62 0.00 3.18 3.26 -
DY 2.94 6.90 3.62 2.12 0.00 0.00 2.35 4.15%
P/NAPS 1.57 0.76 0.87 1.27 1.02 1.62 1.15 5.81%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Date 28/02/07 21/02/06 24/02/05 27/02/04 25/02/03 29/08/02 24/08/01 -
Price 2.58 2.49 1.38 1.86 1.50 2.02 2.69 -
P/RPS 0.64 0.77 0.65 2.03 0.00 1.78 1.53 -14.63%
P/EPS -6.99 6.61 10.57 -21.28 0.00 24.43 38.76 -
EY -14.31 15.12 9.46 -4.70 0.00 4.09 2.58 -
DY 3.88 4.02 3.62 2.15 0.00 0.00 1.86 14.28%
P/NAPS 1.19 1.30 0.87 1.25 0.96 1.26 1.45 -3.52%

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