[SAM] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -51.16%
YoY- -72.97%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 508,728 537,856 372,628 378,972 475,296 411,524 178,976 18.99%
PBT 43,220 59,512 8,480 11,132 39,752 16,208 15,308 18.86%
Tax -3,852 -6,504 -2,184 -1,384 -3,684 -1,444 -3,324 2.48%
NP 39,368 53,008 6,296 9,748 36,068 14,764 11,984 21.90%
-
NP to SH 39,368 53,008 6,296 9,748 36,068 14,764 11,984 21.90%
-
Tax Rate 8.91% 10.93% 25.75% 12.43% 9.27% 8.91% 21.71% -
Total Cost 469,360 484,848 366,332 369,224 439,228 396,760 166,992 18.77%
-
Net Worth 368,690 392,245 319,318 296,333 196,360 175,149 156,528 15.33%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 165,132 108,647 - - - - - -
Div Payout % 419.46% 204.97% - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 368,690 392,245 319,318 296,333 196,360 175,149 156,528 15.33%
NOSH 102,414 84,353 75,311 72,100 70,888 70,910 70,827 6.33%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 7.74% 9.86% 1.69% 2.57% 7.59% 3.59% 6.70% -
ROE 10.68% 13.51% 1.97% 3.29% 18.37% 8.43% 7.66% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 496.74 637.62 494.79 525.62 670.49 580.34 252.69 11.91%
EPS 38.44 62.84 8.36 13.52 50.88 20.84 16.92 14.64%
DPS 161.24 128.80 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.60 4.65 4.24 4.11 2.77 2.47 2.21 8.46%
Adjusted Per Share Value based on latest NOSH - 72,100
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 75.15 79.45 55.04 55.98 70.21 60.79 26.44 18.99%
EPS 5.82 7.83 0.93 1.44 5.33 2.18 1.77 21.92%
DPS 24.39 16.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5446 0.5794 0.4717 0.4377 0.2901 0.2587 0.2312 15.33%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 7.82 5.15 3.40 2.10 3.00 2.07 2.07 -
P/RPS 1.57 0.81 0.69 0.40 0.45 0.36 0.82 11.42%
P/EPS 20.34 8.20 40.67 15.53 5.90 9.94 12.23 8.83%
EY 4.92 12.20 2.46 6.44 16.96 10.06 8.17 -8.09%
DY 20.62 25.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.11 0.80 0.51 1.08 0.84 0.94 14.94%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 25/08/15 29/08/14 30/08/13 30/08/12 29/07/11 22/07/10 -
Price 7.50 4.72 3.50 2.47 2.52 2.07 2.07 -
P/RPS 1.51 0.74 0.71 0.47 0.38 0.36 0.82 10.70%
P/EPS 19.51 7.51 41.87 18.27 4.95 9.94 12.23 8.08%
EY 5.13 13.31 2.39 5.47 20.19 10.06 8.17 -7.45%
DY 21.50 27.29 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 1.02 0.83 0.60 0.91 0.84 0.94 14.13%

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