[SAM] YoY TTM Result on 30-Jun-2009 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
04-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- 57.63%
YoY- 76.52%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Revenue 547,087 366,384 301,332 170,051 243,333 250,404 157,116 18.76%
PBT 25,068 21,193 31,949 -4,580 15,135 45,199 14,926 7.40%
Tax -1,941 -2,666 -3,979 1,306 -4,059 -9,773 -3,086 -6.19%
NP 23,127 18,527 27,970 -3,274 11,076 35,426 11,840 9.66%
-
NP to SH 23,127 18,527 27,970 -3,270 11,093 35,449 11,840 9.66%
-
Tax Rate 7.74% 12.58% 12.45% - 26.82% 21.62% 20.68% -
Total Cost 523,960 347,857 273,362 173,325 232,257 214,978 145,276 19.34%
-
Net Worth 196,360 175,149 156,528 124,471 148,602 141,111 108,132 8.57%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - 6,830 6,633 3,351 -
Div Payout % - - - - 61.57% 18.71% 28.31% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 196,360 175,149 156,528 124,471 148,602 141,111 108,132 8.57%
NOSH 70,888 70,910 70,827 71,126 69,117 67,517 66,338 0.91%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 4.23% 5.06% 9.28% -1.93% 4.55% 14.15% 7.54% -
ROE 11.78% 10.58% 17.87% -2.63% 7.46% 25.12% 10.95% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
RPS 771.76 516.68 425.45 239.08 352.06 370.87 236.84 17.68%
EPS 32.62 26.13 39.49 -4.60 16.05 52.50 17.85 8.66%
DPS 0.00 0.00 0.00 0.00 10.00 10.00 5.00 -
NAPS 2.77 2.47 2.21 1.75 2.15 2.09 1.63 7.58%
Adjusted Per Share Value based on latest NOSH - 71,126
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
RPS 80.81 54.12 44.51 25.12 35.94 36.99 23.21 18.76%
EPS 3.42 2.74 4.13 -0.48 1.64 5.24 1.75 9.67%
DPS 0.00 0.00 0.00 0.00 1.01 0.98 0.50 -
NAPS 0.2901 0.2587 0.2312 0.1839 0.2195 0.2084 0.1597 8.57%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/03/07 31/03/06 31/03/05 -
Price 3.00 2.07 2.07 2.10 2.25 2.98 1.21 -
P/RPS 0.39 0.40 0.49 0.88 0.64 0.80 0.51 -3.63%
P/EPS 9.20 7.92 5.24 -45.68 14.02 5.68 6.78 4.29%
EY 10.87 12.62 19.08 -2.19 7.13 17.62 14.75 -4.12%
DY 0.00 0.00 0.00 0.00 4.44 3.36 4.13 -
P/NAPS 1.08 0.84 0.94 1.20 1.05 1.43 0.74 5.34%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 31/03/05 CAGR
Date 30/08/12 29/07/11 22/07/10 04/08/09 08/05/07 26/04/06 24/05/05 -
Price 2.52 2.07 2.07 1.99 2.36 3.50 1.19 -
P/RPS 0.33 0.40 0.49 0.83 0.67 0.94 0.50 -5.56%
P/EPS 7.72 7.92 5.24 -43.29 14.70 6.67 6.67 2.03%
EY 12.95 12.62 19.08 -2.31 6.80 15.00 15.00 -2.00%
DY 0.00 0.00 0.00 0.00 4.24 2.86 4.20 -
P/NAPS 0.91 0.84 0.94 1.14 1.10 1.67 0.73 3.08%

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