[SAM] YoY Annualized Quarter Result on 31-Dec-2013 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
12-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -2.56%
YoY- 36.15%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 508,285 610,770 425,369 435,936 364,856 485,838 297,424 9.33%
PBT 45,289 67,736 30,085 30,068 21,858 14,981 23,208 11.77%
Tax -11,705 -6,816 -4,421 -5,321 -3,682 -2,012 -2,926 25.96%
NP 33,584 60,920 25,664 24,746 18,176 12,969 20,281 8.76%
-
NP to SH 33,584 60,920 25,664 24,746 18,176 12,969 20,281 8.76%
-
Tax Rate 25.85% 10.06% 14.70% 17.70% 16.85% 13.43% 12.61% -
Total Cost 474,701 549,850 399,705 411,189 346,680 472,869 277,142 9.37%
-
Net Worth 408,773 426,337 333,728 314,198 300,245 181,510 169,404 15.79%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 63,497 36,755 - - - - - -
Div Payout % 189.07% 60.33% - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 408,773 426,337 333,728 314,198 300,245 181,510 169,404 15.79%
NOSH 118,142 85,609 80,806 72,731 71,148 70,902 70,880 8.87%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 6.61% 9.97% 6.03% 5.68% 4.98% 2.67% 6.82% -
ROE 8.22% 14.29% 7.69% 7.88% 6.05% 7.15% 11.97% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 430.23 713.43 526.41 599.38 512.81 685.22 419.61 0.41%
EPS 28.43 71.16 31.76 34.03 25.55 18.29 28.61 -0.10%
DPS 53.75 42.93 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.46 4.98 4.13 4.32 4.22 2.56 2.39 6.35%
Adjusted Per Share Value based on latest NOSH - 73,275
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 75.08 90.22 62.83 64.39 53.89 71.76 43.93 9.33%
EPS 4.96 9.00 3.79 3.66 2.68 1.92 3.00 8.73%
DPS 9.38 5.43 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6038 0.6298 0.493 0.4641 0.4435 0.2681 0.2502 15.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.90 7.40 2.69 2.62 2.59 2.07 2.07 -
P/RPS 1.14 1.04 0.51 0.44 0.51 0.30 0.49 15.09%
P/EPS 17.24 10.40 8.47 7.70 10.14 11.32 7.23 15.56%
EY 5.80 9.62 11.81 12.99 9.86 8.84 13.82 -13.46%
DY 10.97 5.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.49 0.65 0.61 0.61 0.81 0.87 8.49%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 07/02/17 17/02/16 25/02/15 12/02/14 05/02/13 09/02/12 13/01/11 -
Price 5.57 6.85 2.90 2.73 2.33 2.07 2.07 -
P/RPS 1.29 0.96 0.55 0.46 0.45 0.30 0.49 17.49%
P/EPS 19.59 9.63 9.13 8.02 9.12 11.32 7.23 18.05%
EY 5.10 10.39 10.95 12.46 10.96 8.84 13.82 -15.29%
DY 9.65 6.27 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.38 0.70 0.63 0.55 0.81 0.87 10.79%

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