[SAM] YoY Quarter Result on 30-Sep-2013 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
18-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 321.09%
YoY- 1062.17%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 121,542 168,589 112,328 111,188 52,177 152,889 105,189 2.43%
PBT 7,943 20,098 7,358 12,220 1,494 5,098 13,158 -8.06%
Tax -2,301 -2,305 -1,229 -1,958 -611 -839 -978 15.31%
NP 5,642 17,793 6,129 10,262 883 4,259 12,180 -12.02%
-
NP to SH 5,642 17,793 6,129 10,262 883 4,259 12,180 -12.02%
-
Tax Rate 28.97% 11.47% 16.70% 16.02% 40.90% 16.46% 7.43% -
Total Cost 115,900 150,796 106,199 100,926 51,294 148,630 93,009 3.73%
-
Net Worth 409,296 412,728 315,987 317,043 298,100 179,442 169,442 15.81%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 5,269 - - -
Div Payout % - - - - 596.80% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 409,296 412,728 315,987 317,043 298,100 179,442 169,442 15.81%
NOSH 125,937 86,164 82,936 72,883 70,640 70,925 70,896 10.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 4.64% 10.55% 5.46% 9.23% 1.69% 2.79% 11.58% -
ROE 1.38% 4.31% 1.94% 3.24% 0.30% 2.37% 7.19% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 96.51 195.66 135.44 152.56 73.86 215.56 148.37 -6.91%
EPS 4.48 20.65 7.39 14.08 1.25 6.01 17.18 -20.05%
DPS 0.00 0.00 0.00 0.00 7.46 0.00 0.00 -
NAPS 3.25 4.79 3.81 4.35 4.22 2.53 2.39 5.25%
Adjusted Per Share Value based on latest NOSH - 72,883
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 17.95 24.90 16.59 16.42 7.71 22.58 15.54 2.42%
EPS 0.83 2.63 0.91 1.52 0.13 0.63 1.80 -12.09%
DPS 0.00 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 0.6046 0.6097 0.4668 0.4683 0.4403 0.2651 0.2503 15.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 6.93 5.68 3.30 2.47 2.59 2.07 2.07 -
P/RPS 7.18 2.90 2.44 1.62 3.51 0.96 1.40 31.28%
P/EPS 154.69 27.51 44.65 17.54 207.20 34.47 12.05 52.95%
EY 0.65 3.64 2.24 5.70 0.48 2.90 8.30 -34.56%
DY 0.00 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 2.13 1.19 0.87 0.57 0.61 0.82 0.87 16.07%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 25/11/15 05/11/14 18/10/13 30/10/12 11/10/11 14/10/10 -
Price 6.18 7.69 2.96 2.40 2.63 2.07 2.07 -
P/RPS 6.40 3.93 2.19 1.57 3.56 0.96 1.40 28.79%
P/EPS 137.95 37.24 40.05 17.05 210.40 34.47 12.05 50.07%
EY 0.72 2.69 2.50 5.87 0.48 2.90 8.30 -33.44%
DY 0.00 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 1.90 1.61 0.78 0.55 0.62 0.82 0.87 13.89%

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