[SAM] YoY Cumulative 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- 301.58%
YoY- 269.57%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Revenue 171,001 255,770 149,933 110,873 138,186 136,794 143,452 2.84%
PBT 11,400 9,165 16,985 4,401 -1,813 -7,450 28,908 -13.81%
Tax -1,532 -1,200 -1,809 -345 -578 -544 -5,712 -18.96%
NP 9,868 7,965 15,176 4,056 -2,391 -7,994 23,196 -12.76%
-
NP to SH 9,868 7,965 15,176 4,056 -2,392 -7,994 23,208 -12.77%
-
Tax Rate 13.44% 13.09% 10.65% 7.84% - - 19.76% -
Total Cost 161,133 247,805 134,757 106,817 140,577 144,788 120,256 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 5,288 - - - - - - -
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 3.30% 4.44% 8.96% 3.20% -1.87% -5.96% 16.11% -
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 241.22 360.98 211.52 156.36 194.69 198.84 211.09 2.15%
EPS 13.92 11.24 21.41 5.72 -3.37 -11.62 34.15 -13.36%
DPS 7.46 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 25.26 37.78 22.15 16.38 20.41 20.21 21.19 2.84%
EPS 1.46 1.18 2.24 0.60 -0.35 -1.18 3.43 -12.75%
DPS 0.78 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 1.07 0.57 0.98 1.15 1.58 1.63 1.54 -5.65%
P/EPS 18.61 18.41 9.67 31.47 -91.39 -27.88 9.55 11.25%
EY 5.37 5.43 10.34 3.18 -1.09 -3.59 10.48 -10.13%
DY 2.88 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 1.09 0.57 0.98 1.31 1.43 1.63 1.53 -5.27%
P/EPS 18.89 18.41 9.67 35.84 -82.79 -27.88 9.49 11.62%
EY 5.29 5.43 10.34 2.79 -1.21 -3.59 10.54 -10.43%
DY 2.84 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