[SAM] YoY Quarter Result on 30-Sep-2012 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -90.21%
YoY- -79.27%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 168,589 112,328 111,188 52,177 152,889 105,189 64,930 17.22%
PBT 20,098 7,358 12,220 1,494 5,098 13,158 3,343 34.82%
Tax -2,305 -1,229 -1,958 -611 -839 -978 -297 40.68%
NP 17,793 6,129 10,262 883 4,259 12,180 3,046 34.18%
-
NP to SH 17,793 6,129 10,262 883 4,259 12,180 3,046 34.18%
-
Tax Rate 11.47% 16.70% 16.02% 40.90% 16.46% 7.43% 8.88% -
Total Cost 150,796 106,199 100,926 51,294 148,630 93,009 61,884 15.99%
-
Net Worth 412,728 315,987 317,043 298,100 179,442 169,442 126,798 21.72%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - 5,269 - - - -
Div Payout % - - - 596.80% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 412,728 315,987 317,043 298,100 179,442 169,442 126,798 21.72%
NOSH 86,164 82,936 72,883 70,640 70,925 70,896 70,837 3.31%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.55% 5.46% 9.23% 1.69% 2.79% 11.58% 4.69% -
ROE 4.31% 1.94% 3.24% 0.30% 2.37% 7.19% 2.40% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 195.66 135.44 152.56 73.86 215.56 148.37 91.66 13.46%
EPS 20.65 7.39 14.08 1.25 6.01 17.18 4.30 29.87%
DPS 0.00 0.00 0.00 7.46 0.00 0.00 0.00 -
NAPS 4.79 3.81 4.35 4.22 2.53 2.39 1.79 17.81%
Adjusted Per Share Value based on latest NOSH - 70,640
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 24.90 16.59 16.42 7.71 22.58 15.54 9.59 17.22%
EPS 2.63 0.91 1.52 0.13 0.63 1.80 0.45 34.19%
DPS 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
NAPS 0.6097 0.4668 0.4683 0.4403 0.2651 0.2503 0.1873 21.72%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.68 3.30 2.47 2.59 2.07 2.07 1.80 -
P/RPS 2.90 2.44 1.62 3.51 0.96 1.40 1.96 6.74%
P/EPS 27.51 44.65 17.54 207.20 34.47 12.05 41.86 -6.75%
EY 3.64 2.24 5.70 0.48 2.90 8.30 2.39 7.25%
DY 0.00 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 1.19 0.87 0.57 0.61 0.82 0.87 1.01 2.76%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 05/11/14 18/10/13 30/10/12 11/10/11 14/10/10 12/11/09 -
Price 7.69 2.96 2.40 2.63 2.07 2.07 2.05 -
P/RPS 3.93 2.19 1.57 3.56 0.96 1.40 2.24 9.81%
P/EPS 37.24 40.05 17.05 210.40 34.47 12.05 47.67 -4.02%
EY 2.69 2.50 5.87 0.48 2.90 8.30 2.10 4.21%
DY 0.00 0.00 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 1.61 0.78 0.55 0.62 0.82 0.87 1.15 5.76%

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