[SAM] YoY TTM Result on 30-Jun-2010 [#1]

Stock

[SAM] SAM ENGINEERING & EQUIPMENT

Announcement Date

22-Jul-2010

Admission Sponsor

Sponsor

Financial Year

31-Mar-2011

Quarter

30-Jun-2010 [#1]

Profit Trend

QoQ- 7.64%

YoY- 955.35%

Quarter Report

SAM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	31/03/06	CAGR
TTM Result
Revenue	359,363	547,087	366,384	301,332	170,051	243,333	250,404	5.10%
YoY %	-34.31%	49.32%	21.59%	77.20%	-30.12%	-2.82%	-	-
Horiz. %	143.51%	218.48%	146.32%	120.34%	67.91%	97.18%	100.00%	-
PBT	14,508	25,068	21,193	31,949	-4,580	15,135	45,199	-14.49%
YoY %	-42.13%	18.28%	-33.67%	797.58%	-130.26%	-66.51%	-	-
Horiz. %	32.10%	55.46%	46.89%	70.69%	-10.13%	33.49%	100.00%	-
Tax	-1,096	-1,941	-2,666	-3,979	1,306	-4,059	-9,773	-26.03%
YoY %	43.53%	27.19%	33.00%	-404.67%	132.18%	58.47%	-	-
Horiz. %	11.21%	19.86%	27.28%	40.71%	-13.36%	41.53%	100.00%	-
NP	13,412	23,127	18,527	27,970	-3,274	11,076	35,426	-12.53%
YoY %	-42.01%	24.83%	-33.76%	954.31%	-129.56%	-68.73%	-	-
Horiz. %	37.86%	65.28%	52.30%	78.95%	-9.24%	31.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	13,412	23,127	18,527	27,970	-3,270	11,093	35,449	-12.53%
YoY %	-42.01%	24.83%	-33.76%	955.35%	-129.48%	-68.71%	-	-
Horiz. %	37.83%	65.24%	52.26%	78.90%	-9.22%	31.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.55%	7.74%	12.58%	12.45%	-	26.82%	21.62%	-
YoY %	-2.45%	-38.47%	1.04%	0.00%	-	24.05%	-	-
Horiz. %	34.92%	35.80%	58.19%	57.59%	-	124.05%	100.00%	-
Total Cost	345,951	523,960	347,857	273,362	173,325	232,257	214,978	6.77%
YoY %	-33.97%	50.63%	27.25%	57.72%	-25.37%	8.04%	-	-
Horiz. %	160.92%	243.73%	161.81%	127.16%	80.62%	108.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	296,333	196,360	175,149	156,528	124,471	148,602	141,111	10.76%
YoY %	50.91%	12.11%	11.90%	25.75%	-16.24%	5.31%	-	-
Horiz. %	210.00%	139.15%	124.12%	110.93%	88.21%	105.31%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	31/03/06	CAGR
Dividend
Div	5,269	-	-	-	-	6,830	6,633	-3.12%
YoY %	0.00%	-	-	-	-	2.97%	-	-
Horiz. %	79.44%	-	-	-	-	102.97%	100.00%	-
Div Payout %	39.29%	-	-	-	-	61.57%	18.71%	-
YoY %	0.00%	-	-	-	-	229.08%	-	-
Horiz. %	209.99%	-	-	-	-	329.08%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	31/03/06	CAGR
Equity
Net Worth	296,333	196,360	175,149	156,528	124,471	148,602	141,111	10.76%
YoY %	50.91%	12.11%	11.90%	25.75%	-16.24%	5.31%	-	-
Horiz. %	210.00%	139.15%	124.12%	110.93%	88.21%	105.31%	100.00%	-
NOSH	72,100	70,888	70,910	70,827	71,126	69,117	67,517	0.90%
YoY %	1.71%	-0.03%	0.12%	-0.42%	2.91%	2.37%	-	-
Horiz. %	106.79%	104.99%	105.03%	104.90%	105.35%	102.37%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	31/03/06	CAGR
Ratio Analysis
NP Margin	3.73%	4.23%	5.06%	9.28%	-1.93%	4.55%	14.15%	-
YoY %	-11.82%	-16.40%	-45.47%	580.83%	-142.42%	-67.84%	-	-
Horiz. %	26.36%	29.89%	35.76%	65.58%	-13.64%	32.16%	100.00%	-
ROE	4.53%	11.78%	10.58%	17.87%	-2.63%	7.46%	25.12%	-
YoY %	-61.54%	11.34%	-40.79%	779.47%	-135.25%	-70.30%	-	-
Horiz. %	18.03%	46.89%	42.12%	71.14%	-10.47%	29.70%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	31/03/06	CAGR
Per Share
RPS	498.42	771.76	516.68	425.45	239.08	352.06	370.87	4.15%
YoY %	-35.42%	49.37%	21.44%	77.95%	-32.09%	-5.07%	-	-
Horiz. %	134.39%	208.09%	139.32%	114.72%	64.46%	94.93%	100.00%	-
EPS	18.60	32.62	26.13	39.49	-4.60	16.05	52.50	-13.32%
YoY %	-42.98%	24.84%	-33.83%	958.48%	-128.66%	-69.43%	-	-
Horiz. %	35.43%	62.13%	49.77%	75.22%	-8.76%	30.57%	100.00%	-
DPS	7.31	0.00	0.00	0.00	0.00	10.00	10.00	-4.22%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	73.10%	0.00%	0.00%	0.00%	0.00%	100.00%	100.00%	-
NAPS	4.11	2.77	2.47	2.21	1.75	2.15	2.09	9.76%
YoY %	48.38%	12.15%	11.76%	26.29%	-18.60%	2.87%	-	-
Horiz. %	196.65%	132.54%	118.18%	105.74%	83.73%	102.87%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	31/03/06	CAGR
Adjusted Per Share Value based on latest NOSH - 70,827
RPS	53.08	80.81	54.12	44.51	25.12	35.94	36.99	5.10%
YoY %	-34.32%	49.32%	21.59%	77.19%	-30.11%	-2.84%	-	-
Horiz. %	143.50%	218.46%	146.31%	120.33%	67.91%	97.16%	100.00%	-
EPS	1.98	3.42	2.74	4.13	-0.48	1.64	5.24	-12.55%
YoY %	-42.11%	24.82%	-33.66%	960.42%	-129.27%	-68.70%	-	-
Horiz. %	37.79%	65.27%	52.29%	78.82%	-9.16%	31.30%	100.00%	-
DPS	0.78	0.00	0.00	0.00	0.00	1.01	0.98	-3.09%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	3.06%	-	-
Horiz. %	79.59%	0.00%	0.00%	0.00%	0.00%	103.06%	100.00%	-
NAPS	0.4377	0.2901	0.2587	0.2312	0.1839	0.2195	0.2084	10.77%
YoY %	50.88%	12.14%	11.89%	25.72%	-16.22%	5.33%	-	-
Horiz. %	210.03%	139.20%	124.14%	110.94%	88.24%	105.33%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	31/03/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/03/07	31/03/06	-
Price	2.10	3.00	2.07	2.07	2.10	2.25	2.98	-
P/RPS	0.42	0.39	0.40	0.49	0.88	0.64	0.80	-8.49%
YoY %	7.69%	-2.50%	-18.37%	-44.32%	37.50%	-20.00%	-	-
Horiz. %	52.50%	48.75%	50.00%	61.25%	110.00%	80.00%	100.00%	-
P/EPS	11.29	9.20	7.92	5.24	-45.68	14.02	5.68	9.93%
YoY %	22.72%	16.16%	51.15%	111.47%	-425.82%	146.83%	-	-
Horiz. %	198.77%	161.97%	139.44%	92.25%	-804.23%	246.83%	100.00%	-
EY	8.86	10.87	12.62	19.08	-2.19	7.13	17.62	-9.04%
YoY %	-18.49%	-13.87%	-33.86%	971.23%	-130.72%	-59.53%	-	-
Horiz. %	50.28%	61.69%	71.62%	108.29%	-12.43%	40.47%	100.00%	-
DY	3.48	0.00	0.00	0.00	0.00	4.44	3.36	0.48%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	32.14%	-	-
Horiz. %	103.57%	0.00%	0.00%	0.00%	0.00%	132.14%	100.00%	-
P/NAPS	0.51	1.08	0.84	0.94	1.20	1.05	1.43	-13.24%
YoY %	-52.78%	28.57%	-10.64%	-21.67%	14.29%	-26.57%	-	-
Horiz. %	35.66%	75.52%	58.74%	65.73%	83.92%	73.43%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	31/03/07	31/03/06	CAGR
Price Multiplier on Announcement Date
Date	30/08/13	30/08/12	29/07/11	22/07/10	04/08/09	08/05/07	26/04/06	-
Price	2.47	2.52	2.07	2.07	1.99	2.36	3.50	-
P/RPS	0.50	0.33	0.40	0.49	0.83	0.67	0.94	-8.33%
YoY %	51.52%	-17.50%	-18.37%	-40.96%	23.88%	-28.72%	-	-
Horiz. %	53.19%	35.11%	42.55%	52.13%	88.30%	71.28%	100.00%	-
P/EPS	13.28	7.72	7.92	5.24	-43.29	14.70	6.67	9.95%
YoY %	72.02%	-2.53%	51.15%	112.10%	-394.49%	120.39%	-	-
Horiz. %	199.10%	115.74%	118.74%	78.56%	-649.03%	220.39%	100.00%	-
EY	7.53	12.95	12.62	19.08	-2.31	6.80	15.00	-9.06%
YoY %	-41.85%	2.61%	-33.86%	925.97%	-133.97%	-54.67%	-	-
Horiz. %	50.20%	86.33%	84.13%	127.20%	-15.40%	45.33%	100.00%	-
DY	2.96	0.00	0.00	0.00	0.00	4.24	2.86	0.47%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	48.25%	-	-
Horiz. %	103.50%	0.00%	0.00%	0.00%	0.00%	148.25%	100.00%	-
P/NAPS	0.60	0.91	0.84	0.94	1.14	1.10	1.67	-13.15%
YoY %	-34.07%	8.33%	-10.64%	-17.54%	3.64%	-34.13%	-	-
Horiz. %	35.93%	54.49%	50.30%	56.29%	68.26%	65.87%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos