[SAM] YoY TTM Result on 31-Dec-2012 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 10.14%
YoY- 76.38%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 590,571 444,830 436,754 440,407 449,558 300,254 255,113 15.00%
PBT 67,712 32,407 27,788 24,387 14,783 29,798 13,371 31.02%
Tax -6,636 -3,403 -2,900 -2,634 -2,450 -4,710 934 -
NP 61,076 29,004 24,888 21,753 12,333 25,088 14,305 27.35%
-
NP to SH 61,076 29,004 24,888 21,753 12,333 25,088 14,308 27.35%
-
Tax Rate 9.80% 10.50% 10.44% 10.80% 16.57% 15.81% -6.99% -
Total Cost 529,495 415,826 411,866 418,654 437,225 275,166 240,808 14.02%
-
Net Worth 429,770 348,035 316,548 302,553 181,315 167,300 138,940 20.69%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 27,161 14,306 - - - - - -
Div Payout % 44.47% 49.33% - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 429,770 348,035 316,548 302,553 181,315 167,300 138,940 20.69%
NOSH 86,299 84,270 73,275 71,695 70,826 69,999 70,888 3.33%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 10.34% 6.52% 5.70% 4.94% 2.74% 8.36% 5.61% -
ROE 14.21% 8.33% 7.86% 7.19% 6.80% 15.00% 10.30% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 684.33 527.86 596.05 614.28 634.73 428.93 359.88 11.30%
EPS 70.77 34.42 33.97 30.34 17.41 35.84 20.18 23.24%
DPS 31.47 16.98 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.98 4.13 4.32 4.22 2.56 2.39 1.96 16.80%
Adjusted Per Share Value based on latest NOSH - 71,695
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 87.24 65.71 64.51 65.05 66.41 44.35 37.68 15.01%
EPS 9.02 4.28 3.68 3.21 1.82 3.71 2.11 27.38%
DPS 4.01 2.11 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6348 0.5141 0.4676 0.4469 0.2678 0.2471 0.2052 20.69%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.40 2.69 2.62 2.59 2.07 2.07 2.04 -
P/RPS 1.08 0.51 0.44 0.42 0.33 0.48 0.57 11.23%
P/EPS 10.46 7.82 7.71 8.54 11.89 5.78 10.11 0.56%
EY 9.56 12.79 12.96 11.71 8.41 17.31 9.89 -0.56%
DY 4.25 6.31 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.65 0.61 0.61 0.81 0.87 1.04 6.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 25/02/15 12/02/14 05/02/13 09/02/12 13/01/11 08/02/10 -
Price 6.85 2.90 2.73 2.33 2.07 2.07 2.07 -
P/RPS 1.00 0.55 0.46 0.38 0.33 0.48 0.58 9.49%
P/EPS 9.68 8.43 8.04 7.68 11.89 5.78 10.26 -0.96%
EY 10.33 11.87 12.44 13.02 8.41 17.31 9.75 0.96%
DY 4.59 5.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.70 0.63 0.55 0.81 0.87 1.06 4.49%

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