[SAM] YoY Annualized Quarter Result on 30-Sep-2009 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 100.79%
YoY- 269.57%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Revenue 342,002 511,540 299,866 221,746 276,372 273,588 286,904 2.84%
PBT 22,800 18,330 33,970 8,802 -3,626 -14,900 57,816 -13.81%
Tax -3,064 -2,400 -3,618 -690 -1,156 -1,088 -11,424 -18.96%
NP 19,736 15,930 30,352 8,112 -4,782 -15,988 46,392 -12.76%
-
NP to SH 19,736 15,930 30,352 8,112 -4,784 -15,988 46,416 -12.77%
-
Tax Rate 13.44% 13.09% 10.65% 7.84% - - 19.76% -
Total Cost 322,266 495,610 269,514 213,634 281,154 289,576 240,512 4.78%
-
Net Worth 299,159 179,263 169,409 126,927 127,762 134,150 144,073 12.38%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Div 10,576 - - - - - - -
Div Payout % 53.59% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Net Worth 299,159 179,263 169,409 126,927 127,762 134,150 144,073 12.38%
NOSH 70,890 70,855 70,882 70,837 70,979 68,795 67,959 0.67%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
NP Margin 5.77% 3.11% 10.12% 3.66% -1.73% -5.84% 16.17% -
ROE 6.60% 8.89% 17.92% 6.39% -3.74% -11.92% 32.22% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 482.43 721.95 423.05 312.72 389.37 397.68 422.17 2.15%
EPS 27.84 22.48 42.82 11.44 -6.74 -23.24 68.30 -13.36%
DPS 14.92 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 2.53 2.39 1.79 1.80 1.95 2.12 11.62%
Adjusted Per Share Value based on latest NOSH - 70,837
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 50.52 75.56 44.29 32.75 40.82 40.41 42.38 2.84%
EPS 2.92 2.35 4.48 1.20 -0.71 -2.36 6.86 -12.75%
DPS 1.56 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4419 0.2648 0.2502 0.1875 0.1887 0.1982 0.2128 12.38%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 -
Price 2.59 2.07 2.07 1.80 3.08 3.24 3.26 -
P/RPS 0.54 0.29 0.49 0.58 0.79 0.81 0.77 -5.51%
P/EPS 9.30 9.21 4.83 15.73 -45.70 -13.94 4.77 11.25%
EY 10.75 10.86 20.69 6.36 -2.19 -7.17 20.95 -10.11%
DY 5.76 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 0.87 1.01 1.71 1.66 1.54 -13.75%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 30/10/12 11/10/11 14/10/10 12/11/09 14/11/08 13/11/07 27/07/06 -
Price 2.63 2.07 2.07 2.05 2.79 3.24 3.24 -
P/RPS 0.55 0.29 0.49 0.66 0.72 0.81 0.77 -5.23%
P/EPS 9.45 9.21 4.83 17.92 -41.39 -13.94 4.74 11.65%
EY 10.59 10.86 20.69 5.58 -2.42 -7.17 21.08 -10.41%
DY 5.67 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.82 0.87 1.15 1.55 1.66 1.53 -13.44%

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