[SAM] YoY TTM Result on 30-Sep-2013 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
18-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 69.93%
YoY- 15.39%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 565,725 549,088 452,309 418,374 446,375 414,084 341,591 8.76%
PBT 52,444 64,972 26,869 25,234 21,464 13,133 41,764 3.86%
Tax -4,911 -6,996 -3,549 -2,443 -1,713 -2,527 -4,660 0.87%
NP 47,533 57,976 23,320 22,791 19,751 10,606 37,104 4.21%
-
NP to SH 47,533 57,976 23,320 22,791 19,751 10,606 37,104 4.21%
-
Tax Rate 9.36% 10.77% 13.21% 9.68% 7.98% 19.24% 11.16% -
Total Cost 518,192 491,112 428,989 395,583 426,624 403,478 304,487 9.25%
-
Net Worth 409,296 412,728 315,987 317,043 298,100 179,442 169,442 15.81%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - 27,161 - - - - - -
Div Payout % - 46.85% - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 409,296 412,728 315,987 317,043 298,100 179,442 169,442 15.81%
NOSH 125,937 86,164 82,936 72,883 70,640 70,925 70,896 10.04%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.40% 10.56% 5.16% 5.45% 4.42% 2.56% 10.86% -
ROE 11.61% 14.05% 7.38% 7.19% 6.63% 5.91% 21.90% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 449.21 637.25 545.37 574.03 631.90 583.83 481.82 -1.16%
EPS 37.74 67.29 28.12 31.27 27.96 14.95 52.34 -5.30%
DPS 0.00 31.52 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.25 4.79 3.81 4.35 4.22 2.53 2.39 5.25%
Adjusted Per Share Value based on latest NOSH - 72,883
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 83.57 81.11 66.81 61.80 65.94 61.17 50.46 8.76%
EPS 7.02 8.56 3.44 3.37 2.92 1.57 5.48 4.21%
DPS 0.00 4.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6046 0.6097 0.4668 0.4683 0.4403 0.2651 0.2503 15.81%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 6.93 5.68 3.30 2.47 2.59 2.07 2.07 -
P/RPS 1.54 0.89 0.61 0.43 0.41 0.35 0.43 23.66%
P/EPS 18.36 8.44 11.74 7.90 9.26 13.84 3.96 29.10%
EY 5.45 11.85 8.52 12.66 10.80 7.22 25.28 -22.54%
DY 0.00 5.55 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.19 0.87 0.57 0.61 0.82 0.87 16.07%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 25/11/15 05/11/14 18/10/13 30/10/12 11/10/11 14/10/10 -
Price 6.18 7.69 2.96 2.40 2.63 2.07 2.07 -
P/RPS 1.38 1.21 0.54 0.42 0.42 0.35 0.43 21.42%
P/EPS 16.37 11.43 10.53 7.67 9.41 13.84 3.96 26.65%
EY 6.11 8.75 9.50 13.03 10.63 7.22 25.28 -21.05%
DY 0.00 4.10 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.90 1.61 0.78 0.55 0.62 0.82 0.87 13.89%

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