[SAM] YoY Quarter Result on 31-Dec-2012 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 326.27%
YoY- 113.62%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 155,025 113,542 121,021 102,641 108,609 73,135 114,472 5.18%
PBT 15,826 13,086 7,548 4,994 2,071 421 12,387 4.16%
Tax -1,181 -1,541 -1,687 -1,230 -309 -386 -336 23.29%
NP 14,645 11,545 5,861 3,764 1,762 35 12,051 3.30%
-
NP to SH 14,645 11,545 5,861 3,764 1,762 35 12,051 3.30%
-
Tax Rate 7.46% 11.78% 22.35% 24.63% 14.92% 91.69% 2.71% -
Total Cost 140,380 101,997 115,160 98,877 106,847 73,100 102,421 5.39%
-
Net Worth 429,770 348,035 316,548 302,553 181,315 167,300 138,940 20.69%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 429,770 348,035 316,548 302,553 181,315 167,300 138,940 20.69%
NOSH 86,299 84,270 73,275 71,695 70,826 69,999 70,888 3.33%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.45% 10.17% 4.84% 3.67% 1.62% 0.05% 10.53% -
ROE 3.41% 3.32% 1.85% 1.24% 0.97% 0.02% 8.67% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 179.64 134.74 165.16 143.16 153.35 104.48 161.48 1.79%
EPS 16.97 13.70 8.00 5.25 2.49 0.05 17.00 -0.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.98 4.13 4.32 4.22 2.56 2.39 1.96 16.80%
Adjusted Per Share Value based on latest NOSH - 71,695
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 22.90 16.77 17.88 15.16 16.04 10.80 16.91 5.18%
EPS 2.16 1.71 0.87 0.56 0.26 0.01 1.78 3.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6348 0.5141 0.4676 0.4469 0.2678 0.2471 0.2052 20.69%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.40 2.69 2.62 2.59 2.07 2.07 2.04 -
P/RPS 4.12 2.00 1.59 1.81 1.35 1.98 1.26 21.81%
P/EPS 43.61 19.64 32.76 49.33 83.21 4,140.00 12.00 23.98%
EY 2.29 5.09 3.05 2.03 1.20 0.02 8.33 -19.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.65 0.61 0.61 0.81 0.87 1.04 6.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 25/02/15 12/02/14 05/02/13 09/02/12 13/01/11 08/02/10 -
Price 6.85 2.90 2.73 2.33 2.07 2.07 2.07 -
P/RPS 3.81 2.15 1.65 1.63 1.35 1.98 1.28 19.92%
P/EPS 40.37 21.17 34.13 44.38 83.21 4,140.00 12.18 22.09%
EY 2.48 4.72 2.93 2.25 1.20 0.02 8.21 -18.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.70 0.63 0.55 0.81 0.87 1.06 4.49%

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