[SAM] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 8200.0%
YoY- -51.91%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Revenue 271,163 169,023 90,103 54,173 81,129 92,623 21.57%
PBT 51,239 16,021 1,401 1,900 5,303 15,668 24.04%
Tax -11,354 -1,987 -3,343 673 1,947 -2,309 33.59%
NP 39,885 14,034 -1,942 2,573 7,250 13,359 22.00%
-
NP to SH 39,900 14,047 -1,942 2,573 4,738 13,359 22.01%
-
Tax Rate 22.16% 12.40% 238.62% -35.42% -36.72% 14.74% -
Total Cost 231,278 154,989 92,045 51,600 73,879 79,264 21.50%
-
Net Worth 144,087 113,370 101,448 102,824 104,500 97,737 7.31%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Div 6,633 3,351 2,641 - 2,474 4,113 9.08%
Div Payout % 16.63% 23.86% 0.00% - 52.24% 30.79% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Net Worth 144,087 113,370 101,448 102,824 104,500 97,737 7.31%
NOSH 67,965 66,298 66,306 65,904 51,478 51,440 5.19%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
NP Margin 14.71% 8.30% -2.16% 4.75% 8.94% 14.42% -
ROE 27.69% 12.39% -1.91% 2.50% 4.53% 13.67% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 398.97 254.94 135.89 82.20 157.60 180.06 15.56%
EPS 58.71 21.19 -2.93 3.90 9.20 25.97 15.99%
DPS 9.76 5.00 3.98 0.00 4.81 8.00 3.68%
NAPS 2.12 1.71 1.53 1.5602 2.03 1.90 2.01%
Adjusted Per Share Value based on latest NOSH - 65,904
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 40.05 24.97 13.31 8.00 11.98 13.68 21.57%
EPS 5.89 2.07 -0.29 0.38 0.70 1.97 22.04%
DPS 0.98 0.50 0.39 0.00 0.37 0.61 9.00%
NAPS 0.2128 0.1675 0.1499 0.1519 0.1544 0.1444 7.30%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 -
Price 3.26 1.28 1.46 1.93 3.16 3.16 -
P/RPS 0.82 0.50 1.07 2.35 2.01 1.75 -12.87%
P/EPS 5.55 6.04 -49.85 49.43 34.33 12.17 -13.30%
EY 18.01 16.55 -2.01 2.02 2.91 8.22 15.33%
DY 2.99 3.91 2.73 0.00 1.52 2.53 3.08%
P/NAPS 1.54 0.75 0.95 1.24 1.56 1.66 -1.35%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 27/07/06 19/08/05 23/08/04 26/08/03 05/02/02 12/02/01 -
Price 3.24 1.12 1.35 2.12 2.72 2.85 -
P/RPS 0.81 0.44 0.99 2.58 1.73 1.58 -11.44%
P/EPS 5.52 5.29 -46.09 54.30 29.55 10.97 -11.74%
EY 18.12 18.92 -2.17 1.84 3.38 9.11 13.32%
DY 3.01 4.46 2.95 0.00 1.77 2.81 1.25%
P/NAPS 1.53 0.65 0.88 1.36 1.34 1.50 0.36%

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