[SAMUDRA] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 17.49%
YoY- 56.4%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 CAGR
Revenue 11,427 9,415 25,068 80,250 57,421 61,023 75,093 -25.14%
PBT 72,155 -405 7,560 -4,043 -15,941 -18,726 -20,893 -
Tax -9,148 -16,758 4,552 -892 3,524 -347 3,164 -
NP 63,007 -17,163 12,112 -4,935 -12,417 -19,073 -17,729 -
-
NP to SH 62,943 -17,057 11,691 -5,947 -13,639 -18,603 -18,563 -
-
Tax Rate 12.68% - -60.21% - - - - -
Total Cost -51,580 26,578 12,956 85,185 69,838 80,096 92,822 -
-
Net Worth 92,424 21,587 40,871 26,103 30,999 34,197 58,413 7.31%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 CAGR
Div 8,252 - - - - - - -
Div Payout % 13.11% - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 CAGR
Net Worth 92,424 21,587 40,871 26,103 30,999 34,197 58,413 7.31%
NOSH 183,381 142,964 143,913 141,864 142,721 106,435 106,206 8.76%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 CAGR
NP Margin 551.39% -182.29% 48.32% -6.15% -21.62% -31.26% -23.61% -
ROE 68.10% -79.01% 28.60% -22.78% -44.00% -54.40% -31.78% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 CAGR
RPS 6.23 6.59 17.42 56.57 40.23 57.33 70.70 -31.17%
EPS 34.32 -11.93 8.12 -4.19 -9.56 -17.48 -17.48 -
DPS 4.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.504 0.151 0.284 0.184 0.2172 0.3213 0.55 -1.33%
Adjusted Per Share Value based on latest NOSH - 141,864
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 CAGR
RPS 6.35 5.23 13.93 44.58 31.90 33.90 41.72 -25.14%
EPS 34.97 -9.48 6.50 -3.30 -7.58 -10.34 -10.31 -
DPS 4.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5135 0.1199 0.2271 0.145 0.1722 0.19 0.3245 7.31%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 30/09/08 -
Price 0.48 0.395 0.17 0.18 0.23 0.30 0.40 -
P/RPS 7.70 6.00 0.98 0.32 0.57 0.52 0.57 49.24%
P/EPS 1.40 -3.31 2.09 -4.29 -2.41 -1.72 -2.29 -
EY 71.51 -30.20 47.79 -23.29 -41.55 -58.26 -43.70 -
DY 9.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 2.62 0.60 0.98 1.06 0.93 0.73 4.13%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 30/09/08 CAGR
Date 25/05/15 21/05/14 28/05/13 24/05/12 25/05/11 24/05/10 26/11/08 -
Price 0.47 0.395 0.30 0.15 0.20 0.24 0.23 -
P/RPS 7.54 6.00 1.72 0.27 0.50 0.42 0.33 61.81%
P/EPS 1.37 -3.31 3.69 -3.58 -2.09 -1.37 -1.32 -
EY 73.03 -30.20 27.08 -27.95 -47.78 -72.83 -75.99 -
DY 9.57 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 2.62 1.06 0.82 0.92 0.75 0.42 13.00%

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
Post a Comment