[SAM] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 38.75%
YoY- 268.42%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Revenue 294,147 167,307 131,298 59,188 79,011 89,005 24.25%
PBT 51,763 21,689 8,754 2,448 7,202 9,272 36.67%
Tax -11,882 -4,215 -4,387 1,122 48 856 -
NP 39,881 17,474 4,367 3,570 7,250 10,128 28.27%
-
NP to SH 39,897 17,492 4,367 3,570 6,607 7,616 35.10%
-
Tax Rate 22.95% 19.43% 50.11% -45.83% -0.67% -9.23% -
Total Cost 254,266 149,833 126,931 55,618 71,761 78,877 23.69%
-
Net Worth 154,109 118,759 104,014 101,931 93,005 95,229 9.13%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Div 6,633 3,351 2,641 - 2,474 4,113 9.07%
Div Payout % 16.63% 19.16% 60.49% - 37.46% 54.01% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Net Worth 154,109 118,759 104,014 101,931 93,005 95,229 9.13%
NOSH 68,190 66,346 66,251 65,873 57,410 51,475 5.24%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
NP Margin 13.56% 10.44% 3.33% 6.03% 9.18% 11.38% -
ROE 25.89% 14.73% 4.20% 3.50% 7.10% 8.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
RPS 431.36 252.17 198.18 89.85 137.62 172.91 18.06%
EPS 58.51 26.36 6.59 5.42 11.51 14.80 28.36%
DPS 9.73 5.00 3.99 0.00 4.31 8.00 3.62%
NAPS 2.26 1.79 1.57 1.5474 1.62 1.85 3.70%
Adjusted Per Share Value based on latest NOSH - 65,873
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
RPS 43.45 24.71 19.39 8.74 11.67 13.15 24.25%
EPS 5.89 2.58 0.65 0.53 0.98 1.12 35.19%
DPS 0.98 0.50 0.39 0.00 0.37 0.61 8.99%
NAPS 0.2276 0.1754 0.1536 0.1506 0.1374 0.1407 9.13%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 30/03/01 -
Price 3.46 1.14 1.28 1.96 2.92 2.28 -
P/RPS 0.80 0.45 0.65 2.18 2.12 1.32 -8.69%
P/EPS 5.91 4.32 19.42 36.17 25.37 15.41 -15.98%
EY 16.91 23.13 5.15 2.77 3.94 6.49 19.00%
DY 2.81 4.39 3.11 0.00 1.48 3.51 -3.96%
P/NAPS 1.53 0.64 0.82 1.27 1.80 1.23 4.04%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Date 09/11/06 18/11/05 22/11/04 17/11/03 28/05/02 06/07/01 -
Price 4.00 1.22 1.22 1.95 2.75 2.20 -
P/RPS 0.93 0.48 0.62 2.17 2.00 1.27 -5.50%
P/EPS 6.84 4.63 18.51 35.98 23.90 14.87 -13.15%
EY 14.63 21.61 5.40 2.78 4.18 6.73 15.15%
DY 2.43 4.10 3.27 0.00 1.57 3.64 -7.07%
P/NAPS 1.77 0.68 0.78 1.26 1.70 1.19 7.47%

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