[SAM] YoY Cumulative Quarter Result on 30-Jun-2011 [#1]

Stock

[SAM] SAM ENGINEERING & EQUIPMENT

Announcement Date

29-Jul-2011

Admission Sponsor

Sponsor

Financial Year

31-Mar-2012

Quarter

30-Jun-2011 [#1]

Profit Trend

QoQ- -79.3%

YoY- 23.2%

Quarter Report

SAM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	CAGR
Cumulative Result
Revenue	93,157	94,743	118,824	102,881	44,744	45,943	42,165	11.54%
YoY %	-1.67%	-20.27%	15.50%	129.93%	-2.61%	8.96%	-	-
Horiz. %	220.93%	224.70%	281.81%	244.00%	106.12%	108.96%	100.00%	-
PBT	2,120	2,783	9,938	4,052	3,827	1,058	45	70.06%
YoY %	-23.82%	-72.00%	145.26%	5.88%	261.72%	2,251.11%	-	-
Horiz. %	4,711.11%	6,184.44%	22,084.44%	9,004.44%	8,504.44%	2,351.11%	100.00%	-
Tax	-546	-346	-921	-361	-831	-48	-515	0.80%
YoY %	-57.80%	62.43%	-155.12%	56.56%	-1,631.25%	90.68%	-	-
Horiz. %	106.02%	67.18%	178.83%	70.10%	161.36%	9.32%	100.00%	-
NP	1,574	2,437	9,017	3,691	2,996	1,010	-470	-
YoY %	-35.41%	-72.97%	144.30%	23.20%	196.63%	314.89%	-	-
Horiz. %	-334.89%	-518.51%	-1,918.51%	-785.32%	-637.45%	-214.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,574	2,437	9,017	3,691	2,996	1,010	-470	-
YoY %	-35.41%	-72.97%	144.30%	23.20%	196.63%	314.89%	-	-
Horiz. %	-334.89%	-518.51%	-1,918.51%	-785.32%	-637.45%	-214.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.75%	12.43%	9.27%	8.91%	21.71%	4.54%	1,144.44%	-
YoY %	107.16%	34.09%	4.04%	-58.96%	378.19%	-99.60%	-	-
Horiz. %	2.25%	1.09%	0.81%	0.78%	1.90%	0.40%	100.00%	-
Total Cost	91,583	92,306	109,807	99,190	41,748	44,933	42,635	11.11%
YoY %	-0.78%	-15.94%	10.70%	137.59%	-7.09%	5.39%	-	-
Horiz. %	214.81%	216.50%	257.55%	232.65%	97.92%	105.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	319,318	296,333	196,360	175,149	156,528	124,471	148,602	11.11%
YoY %	7.76%	50.91%	12.11%	11.90%	25.75%	-16.24%	-	-
Horiz. %	214.88%	199.41%	132.14%	117.86%	105.33%	83.76%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	CAGR
Equity
Net Worth	319,318	296,333	196,360	175,149	156,528	124,471	148,602	11.11%
YoY %	7.76%	50.91%	12.11%	11.90%	25.75%	-16.24%	-	-
Horiz. %	214.88%	199.41%	132.14%	117.86%	105.33%	83.76%	100.00%	-
NOSH	75,311	72,100	70,888	70,910	70,827	71,126	69,117	1.19%
YoY %	4.45%	1.71%	-0.03%	0.12%	-0.42%	2.91%	-	-
Horiz. %	108.96%	104.32%	102.56%	102.59%	102.47%	102.91%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	CAGR
Ratio Analysis
NP Margin	1.69%	2.57%	7.59%	3.59%	6.70%	2.20%	-1.11%	-
YoY %	-34.24%	-66.14%	111.42%	-46.42%	204.55%	298.20%	-	-
Horiz. %	-152.25%	-231.53%	-683.78%	-323.42%	-603.60%	-198.20%	100.00%	-
ROE	0.49%	0.82%	4.59%	2.11%	1.91%	0.81%	-0.32%	-
YoY %	-40.24%	-82.14%	117.54%	10.47%	135.80%	353.12%	-	-
Horiz. %	-153.12%	-256.25%	-1,434.38%	-659.37%	-596.88%	-253.12%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	CAGR
Per Share
RPS	123.70	131.40	167.62	145.08	63.17	64.59	61.00	10.23%
YoY %	-5.86%	-21.61%	15.54%	129.67%	-2.20%	5.89%	-	-
Horiz. %	202.79%	215.41%	274.79%	237.84%	103.56%	105.89%	100.00%	-
EPS	2.09	3.38	12.72	5.21	4.23	1.42	-0.68	-
YoY %	-38.17%	-73.43%	144.15%	23.17%	197.89%	308.82%	-	-
Horiz. %	-307.35%	-497.06%	-1,870.59%	-766.18%	-622.06%	-208.82%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.24	4.11	2.77	2.47	2.21	1.75	2.15	9.81%
YoY %	3.16%	48.38%	12.15%	11.76%	26.29%	-18.60%	-	-
Horiz. %	197.21%	191.16%	128.84%	114.88%	102.79%	81.40%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 70,910
RPS	13.76	13.99	17.55	15.20	6.61	6.79	6.23	11.54%
YoY %	-1.64%	-20.28%	15.46%	129.95%	-2.65%	8.99%	-	-
Horiz. %	220.87%	224.56%	281.70%	243.98%	106.10%	108.99%	100.00%	-
EPS	0.23	0.36	1.33	0.55	0.44	0.15	-0.07	-
YoY %	-36.11%	-72.93%	141.82%	25.00%	193.33%	314.29%	-	-
Horiz. %	-328.57%	-514.29%	-1,900.00%	-785.71%	-628.57%	-214.29%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4717	0.4377	0.2901	0.2587	0.2312	0.1839	0.2195	11.12%
YoY %	7.77%	50.88%	12.14%	11.89%	25.72%	-16.22%	-	-
Horiz. %	214.90%	199.41%	132.16%	117.86%	105.33%	83.78%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/03/07	-
Price	3.40	2.10	3.00	2.07	2.07	2.10	2.25	-
P/RPS	2.75	1.60	1.79	1.43	3.28	3.25	3.69	-3.97%
YoY %	71.88%	-10.61%	25.17%	-56.40%	0.92%	-11.92%	-	-
Horiz. %	74.53%	43.36%	48.51%	38.75%	88.89%	88.08%	100.00%	-
P/EPS	162.68	62.13	23.58	39.77	48.94	147.89	-330.88	-
YoY %	161.84%	163.49%	-40.71%	-18.74%	-66.91%	144.70%	-	-
Horiz. %	-49.17%	-18.78%	-7.13%	-12.02%	-14.79%	-44.70%	100.00%	-
EY	0.61	1.61	4.24	2.51	2.04	0.68	-0.30	-
YoY %	-62.11%	-62.03%	68.92%	23.04%	200.00%	326.67%	-	-
Horiz. %	-203.33%	-536.67%	-1,413.33%	-836.67%	-680.00%	-226.67%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.80	0.51	1.08	0.84	0.94	1.20	1.05	-3.67%
YoY %	56.86%	-52.78%	28.57%	-10.64%	-21.67%	14.29%	-	-
Horiz. %	76.19%	48.57%	102.86%	80.00%	89.52%	114.29%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	29/08/14	30/08/13	30/08/12	29/07/11	22/07/10	04/08/09	08/05/07	-
Price	3.50	2.47	2.52	2.07	2.07	1.99	2.36	-
P/RPS	2.83	1.88	1.50	1.43	3.28	3.08	3.87	-4.22%
YoY %	50.53%	25.33%	4.90%	-56.40%	6.49%	-20.41%	-	-
Horiz. %	73.13%	48.58%	38.76%	36.95%	84.75%	79.59%	100.00%	-
P/EPS	167.46	73.08	19.81	39.77	48.94	140.14	-347.06	-
YoY %	129.15%	268.90%	-50.19%	-18.74%	-65.08%	140.38%	-	-
Horiz. %	-48.25%	-21.06%	-5.71%	-11.46%	-14.10%	-40.38%	100.00%	-
EY	0.60	1.37	5.05	2.51	2.04	0.71	-0.29	-
YoY %	-56.20%	-72.87%	101.20%	23.04%	187.32%	344.83%	-	-
Horiz. %	-206.90%	-472.41%	-1,741.38%	-865.52%	-703.45%	-244.83%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.83	0.60	0.91	0.84	0.94	1.14	1.10	-3.80%
YoY %	38.33%	-34.07%	8.33%	-10.64%	-17.54%	3.64%	-	-
Horiz. %	75.45%	54.55%	82.73%	76.36%	85.45%	103.64%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos