[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
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 CAGR
Revenue 359,363 547,087 366,384 301,332 170,051 243,333 250,404 5.10%
PBT 14,508 25,068 21,193 31,949 -4,580 15,135 45,199 -14.49%
Tax -1,096 -1,941 -2,666 -3,979 1,306 -4,059 -9,773 -26.03%
NP 13,412 23,127 18,527 27,970 -3,274 11,076 35,426 -12.53%
-
NP to SH 13,412 23,127 18,527 27,970 -3,270 11,093 35,449 -12.53%
-
Tax Rate 7.55% 7.74% 12.58% 12.45% - 26.82% 21.62% -
Total Cost 345,951 523,960 347,857 273,362 173,325 232,257 214,978 6.77%
-
Net Worth 296,333 196,360 175,149 156,528 124,471 148,602 141,111 10.76%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 CAGR
Div 5,269 - - - - 6,830 6,633 -3.12%
Div Payout % 39.29% - - - - 61.57% 18.71% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 CAGR
Net Worth 296,333 196,360 175,149 156,528 124,471 148,602 141,111 10.76%
NOSH 72,100 70,888 70,910 70,827 71,126 69,117 67,517 0.90%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 CAGR
NP Margin 3.73% 4.23% 5.06% 9.28% -1.93% 4.55% 14.15% -
ROE 4.53% 11.78% 10.58% 17.87% -2.63% 7.46% 25.12% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 CAGR
RPS 498.42 771.76 516.68 425.45 239.08 352.06 370.87 4.15%
EPS 18.60 32.62 26.13 39.49 -4.60 16.05 52.50 -13.32%
DPS 7.31 0.00 0.00 0.00 0.00 10.00 10.00 -4.22%
NAPS 4.11 2.77 2.47 2.21 1.75 2.15 2.09 9.76%
Adjusted Per Share Value based on latest NOSH - 70,827
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 CAGR
RPS 53.08 80.81 54.12 44.51 25.12 35.94 36.99 5.10%
EPS 1.98 3.42 2.74 4.13 -0.48 1.64 5.24 -12.55%
DPS 0.78 0.00 0.00 0.00 0.00 1.01 0.98 -3.09%
NAPS 0.4377 0.2901 0.2587 0.2312 0.1839 0.2195 0.2084 10.77%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 CAGR
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%
P/EPS 11.29 9.20 7.92 5.24 -45.68 14.02 5.68 9.93%
EY 8.86 10.87 12.62 19.08 -2.19 7.13 17.62 -9.04%
DY 3.48 0.00 0.00 0.00 0.00 4.44 3.36 0.48%
P/NAPS 0.51 1.08 0.84 0.94 1.20 1.05 1.43 -13.24%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 31/03/07 31/03/06 CAGR
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%
P/EPS 13.28 7.72 7.92 5.24 -43.29 14.70 6.67 9.95%
EY 7.53 12.95 12.62 19.08 -2.31 6.80 15.00 -9.06%
DY 2.96 0.00 0.00 0.00 0.00 4.24 2.86 0.47%
P/NAPS 0.60 0.91 0.84 0.94 1.14 1.10 1.67 -13.15%

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