[SAM] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 324.87%
YoY- 22.32%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Revenue 255,113 294,147 167,307 131,298 59,188 79,011 89,005 12.77%
PBT 13,371 51,763 21,689 8,754 2,448 7,202 9,272 4.26%
Tax 934 -11,882 -4,215 -4,387 1,122 48 856 1.00%
NP 14,305 39,881 17,474 4,367 3,570 7,250 10,128 4.02%
-
NP to SH 14,308 39,897 17,492 4,367 3,570 6,607 7,616 7.46%
-
Tax Rate -6.99% 22.95% 19.43% 50.11% -45.83% -0.67% -9.23% -
Total Cost 240,808 254,266 149,833 126,931 55,618 71,761 78,877 13.59%
-
Net Worth 138,940 154,109 118,759 104,014 101,931 93,005 95,229 4.40%
Dividend
31/12/09 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 -
Div Payout % - 16.63% 19.16% 60.49% - 37.46% 54.01% -
Equity
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Net Worth 138,940 154,109 118,759 104,014 101,931 93,005 95,229 4.40%
NOSH 70,888 68,190 66,346 66,251 65,873 57,410 51,475 3.72%
Ratio Analysis
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
NP Margin 5.61% 13.56% 10.44% 3.33% 6.03% 9.18% 11.38% -
ROE 10.30% 25.89% 14.73% 4.20% 3.50% 7.10% 8.00% -
Per Share
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
RPS 359.88 431.36 252.17 198.18 89.85 137.62 172.91 8.72%
EPS 20.18 58.51 26.36 6.59 5.42 11.51 14.80 3.60%
DPS 0.00 9.73 5.00 3.99 0.00 4.31 8.00 -
NAPS 1.96 2.26 1.79 1.57 1.5474 1.62 1.85 0.66%
Adjusted Per Share Value based on latest NOSH - 66,251
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
RPS 37.68 43.45 24.71 19.39 8.74 11.67 13.15 12.77%
EPS 2.11 5.89 2.58 0.65 0.53 0.98 1.12 7.49%
DPS 0.00 0.98 0.50 0.39 0.00 0.37 0.61 -
NAPS 0.2052 0.2276 0.1754 0.1536 0.1506 0.1374 0.1407 4.40%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Date 31/12/09 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 30/03/01 -
Price 2.04 3.46 1.14 1.28 1.96 2.92 2.28 -
P/RPS 0.57 0.80 0.45 0.65 2.18 2.12 1.32 -9.14%
P/EPS 10.11 5.91 4.32 19.42 36.17 25.37 15.41 -4.69%
EY 9.89 16.91 23.13 5.15 2.77 3.94 6.49 4.92%
DY 0.00 2.81 4.39 3.11 0.00 1.48 3.51 -
P/NAPS 1.04 1.53 0.64 0.82 1.27 1.80 1.23 -1.89%
Price Multiplier on Announcement Date
31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 31/03/01 CAGR
Date 08/02/10 09/11/06 18/11/05 22/11/04 17/11/03 28/05/02 06/07/01 -
Price 2.07 4.00 1.22 1.22 1.95 2.75 2.20 -
P/RPS 0.58 0.93 0.48 0.62 2.17 2.00 1.27 -8.55%
P/EPS 10.26 6.84 4.63 18.51 35.98 23.90 14.87 -4.14%
EY 9.75 14.63 21.61 5.40 2.78 4.18 6.73 4.32%
DY 0.00 2.43 4.10 3.27 0.00 1.57 3.64 -
P/NAPS 1.06 1.77 0.68 0.78 1.26 1.70 1.19 -1.31%

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