[SAM] YoY TTM Result on 31-Dec-2001 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
05-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 49.18%
YoY- -64.53%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Revenue 169,023 90,103 54,173 81,129 92,623 14.30%
PBT 16,021 1,401 1,900 5,303 15,668 0.49%
Tax -1,987 -3,343 673 1,947 -2,309 -3.28%
NP 14,034 -1,942 2,573 7,250 13,359 1.10%
-
NP to SH 14,047 -1,942 2,573 4,738 13,359 1.12%
-
Tax Rate 12.40% 238.62% -35.42% -36.72% 14.74% -
Total Cost 154,989 92,045 51,600 73,879 79,264 16.07%
-
Net Worth 113,370 101,448 102,824 104,500 97,737 3.35%
Dividend
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Div 3,351 2,641 - 2,474 4,113 -4.45%
Div Payout % 23.86% 0.00% - 52.24% 30.79% -
Equity
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Net Worth 113,370 101,448 102,824 104,500 97,737 3.35%
NOSH 66,298 66,306 65,904 51,478 51,440 5.80%
Ratio Analysis
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
NP Margin 8.30% -2.16% 4.75% 8.94% 14.42% -
ROE 12.39% -1.91% 2.50% 4.53% 13.67% -
Per Share
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 254.94 135.89 82.20 157.60 180.06 8.03%
EPS 21.19 -2.93 3.90 9.20 25.97 -4.42%
DPS 5.00 3.98 0.00 4.81 8.00 -9.92%
NAPS 1.71 1.53 1.5602 2.03 1.90 -2.31%
Adjusted Per Share Value based on latest NOSH - 51,478
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
RPS 24.97 13.31 8.00 11.98 13.68 14.31%
EPS 2.07 -0.29 0.38 0.70 1.97 1.10%
DPS 0.50 0.39 0.00 0.37 0.61 -4.32%
NAPS 0.1675 0.1499 0.1519 0.1544 0.1444 3.35%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 30/06/05 30/06/04 30/06/03 31/12/01 26/12/00 -
Price 1.28 1.46 1.93 3.16 3.16 -
P/RPS 0.50 1.07 2.35 2.01 1.75 -24.30%
P/EPS 6.04 -49.85 49.43 34.33 12.17 -14.42%
EY 16.55 -2.01 2.02 2.91 8.22 16.83%
DY 3.91 2.73 0.00 1.52 2.53 10.16%
P/NAPS 0.75 0.95 1.24 1.56 1.66 -16.18%
Price Multiplier on Announcement Date
30/06/05 30/06/04 30/06/03 31/12/01 31/12/00 CAGR
Date 19/08/05 23/08/04 26/08/03 05/02/02 12/02/01 -
Price 1.12 1.35 2.12 2.72 2.85 -
P/RPS 0.44 0.99 2.58 1.73 1.58 -24.73%
P/EPS 5.29 -46.09 54.30 29.55 10.97 -14.96%
EY 18.92 -2.17 1.84 3.38 9.11 17.64%
DY 4.46 2.95 0.00 1.77 2.81 10.81%
P/NAPS 0.65 0.88 1.36 1.34 1.50 -16.96%

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