[SAM] YoY TTM Result on 30-Sep-2010 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
14-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 32.66%
YoY- 4047.23%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 418,374 446,375 414,084 341,591 187,081 180,269 188,147 14.23%
PBT 25,234 21,464 13,133 41,764 -2,171 -7,664 -17,133 -
Tax -2,443 -1,713 -2,527 -4,660 1,227 535 2,173 -
NP 22,791 19,751 10,606 37,104 -944 -7,129 -14,960 -
-
NP to SH 22,791 19,751 10,606 37,104 -940 -7,129 -14,954 -
-
Tax Rate 9.68% 7.98% 19.24% 11.16% - - - -
Total Cost 395,583 426,624 403,478 304,487 188,025 187,398 203,107 11.73%
-
Net Worth 317,043 298,100 179,442 169,442 126,798 127,603 134,054 15.41%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - 3,463 6,830 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 317,043 298,100 179,442 169,442 126,798 127,603 134,054 15.41%
NOSH 72,883 70,640 70,925 70,896 70,837 70,891 68,745 0.97%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 5.45% 4.42% 2.56% 10.86% -0.50% -3.95% -7.95% -
ROE 7.19% 6.63% 5.91% 21.90% -0.74% -5.59% -11.16% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 574.03 631.90 583.83 481.82 264.10 254.29 273.69 13.12%
EPS 31.27 27.96 14.95 52.34 -1.33 -10.06 -21.75 -
DPS 0.00 0.00 0.00 0.00 0.00 4.89 10.00 -
NAPS 4.35 4.22 2.53 2.39 1.79 1.80 1.95 14.29%
Adjusted Per Share Value based on latest NOSH - 70,896
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 61.80 65.94 61.17 50.46 27.63 26.63 27.79 14.23%
EPS 3.37 2.92 1.57 5.48 -0.14 -1.05 -2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.51 1.01 -
NAPS 0.4683 0.4403 0.2651 0.2503 0.1873 0.1885 0.198 15.41%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.47 2.59 2.07 2.07 1.80 3.08 3.24 -
P/RPS 0.43 0.41 0.35 0.43 0.68 1.21 1.18 -15.47%
P/EPS 7.90 9.26 13.84 3.96 -135.65 -30.63 -14.89 -
EY 12.66 10.80 7.22 25.28 -0.74 -3.27 -6.71 -
DY 0.00 0.00 0.00 0.00 0.00 1.59 3.09 -
P/NAPS 0.57 0.61 0.82 0.87 1.01 1.71 1.66 -16.30%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 18/10/13 30/10/12 11/10/11 14/10/10 12/11/09 14/11/08 13/11/07 -
Price 2.40 2.63 2.07 2.07 2.05 2.79 3.24 -
P/RPS 0.42 0.42 0.35 0.43 0.78 1.10 1.18 -15.80%
P/EPS 7.67 9.41 13.84 3.96 -154.49 -27.74 -14.89 -
EY 13.03 10.63 7.22 25.28 -0.65 -3.60 -6.71 -
DY 0.00 0.00 0.00 0.00 0.00 1.75 3.09 -
P/NAPS 0.55 0.62 0.82 0.87 1.15 1.55 1.66 -16.80%

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