[SAM] YoY Annualized Quarter Result on 30-Jun-2009 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
04-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 154.68%
YoY- 154.16%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Revenue 475,296 411,524 178,976 183,772 168,660 292,552 149,284 17.30%
PBT 39,752 16,208 15,308 4,232 180 66,288 20,912 9.25%
Tax -3,684 -1,444 -3,324 -192 -2,060 -11,708 -8,228 -10.48%
NP 36,068 14,764 11,984 4,040 -1,880 54,580 12,684 15.49%
-
NP to SH 36,068 14,764 11,984 4,040 -1,880 54,580 12,684 15.49%
-
Tax Rate 9.27% 8.91% 21.71% 4.54% 1,144.44% 17.66% 39.35% -
Total Cost 439,228 396,760 166,992 179,732 170,540 237,972 136,600 17.46%
-
Net Worth 196,360 175,149 156,528 124,471 148,602 141,111 108,132 8.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 196,360 175,149 156,528 124,471 148,602 141,111 108,132 8.57%
NOSH 70,888 70,910 70,827 71,126 69,117 67,517 66,338 0.91%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 7.59% 3.59% 6.70% 2.20% -1.11% 18.66% 8.50% -
ROE 18.37% 8.43% 7.66% 3.25% -1.27% 38.68% 11.73% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
RPS 670.49 580.34 252.69 258.37 244.02 433.30 225.03 16.24%
EPS 50.88 20.84 16.92 5.68 -2.72 81.08 19.12 14.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.47 2.21 1.75 2.15 2.09 1.63 7.58%
Adjusted Per Share Value based on latest NOSH - 71,126
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
RPS 70.21 60.79 26.44 27.15 24.91 43.21 22.05 17.30%
EPS 5.33 2.18 1.77 0.60 -0.28 8.06 1.87 15.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2901 0.2587 0.2312 0.1839 0.2195 0.2084 0.1597 8.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/03/07 31/03/06 31/03/05 -
Price 3.00 2.07 2.07 2.10 2.25 2.98 1.21 -
P/RPS 0.45 0.36 0.82 0.81 0.92 0.69 0.54 -2.48%
P/EPS 5.90 9.94 12.23 36.97 -82.72 3.69 6.33 -0.96%
EY 16.96 10.06 8.17 2.70 -1.21 27.13 15.80 0.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.84 0.94 1.20 1.05 1.43 0.74 5.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Date 30/08/12 29/07/11 22/07/10 04/08/09 08/05/07 26/04/06 24/05/05 -
Price 2.52 2.07 2.07 1.99 2.36 3.50 1.19 -
P/RPS 0.38 0.36 0.82 0.77 0.97 0.81 0.53 -4.48%
P/EPS 4.95 9.94 12.23 35.04 -86.76 4.33 6.22 -3.09%
EY 20.19 10.06 8.17 2.85 -1.15 23.10 16.07 3.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 0.84 0.94 1.14 1.10 1.67 0.73 3.08%

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