[SAM] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
12-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- 9.2%
YoY- 14.41%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 543,190 590,571 444,830 436,754 440,407 449,558 300,254 10.37%
PBT 51,837 67,712 32,407 27,788 24,387 14,783 29,798 9.65%
Tax -9,245 -6,636 -3,403 -2,900 -2,634 -2,450 -4,710 11.88%
NP 42,592 61,076 29,004 24,888 21,753 12,333 25,088 9.21%
-
NP to SH 42,592 61,076 29,004 24,888 21,753 12,333 25,088 9.21%
-
Tax Rate 17.83% 9.80% 10.50% 10.44% 10.80% 16.57% 15.81% -
Total Cost 500,598 529,495 415,826 411,866 418,654 437,225 275,166 10.47%
-
Net Worth 435,484 429,770 348,035 316,548 302,553 181,315 167,300 17.26%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - 27,161 14,306 - - - - -
Div Payout % - 44.47% 49.33% - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 435,484 429,770 348,035 316,548 302,553 181,315 167,300 17.26%
NOSH 125,862 86,299 84,270 73,275 71,695 70,826 69,999 10.26%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 7.84% 10.34% 6.52% 5.70% 4.94% 2.74% 8.36% -
ROE 9.78% 14.21% 8.33% 7.86% 7.19% 6.80% 15.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 431.57 684.33 527.86 596.05 614.28 634.73 428.93 0.10%
EPS 33.84 70.77 34.42 33.97 30.34 17.41 35.84 -0.95%
DPS 0.00 31.47 16.98 0.00 0.00 0.00 0.00 -
NAPS 3.46 4.98 4.13 4.32 4.22 2.56 2.39 6.35%
Adjusted Per Share Value based on latest NOSH - 73,275
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 80.24 87.24 65.71 64.51 65.05 66.41 44.35 10.37%
EPS 6.29 9.02 4.28 3.68 3.21 1.82 3.71 9.18%
DPS 0.00 4.01 2.11 0.00 0.00 0.00 0.00 -
NAPS 0.6433 0.6348 0.5141 0.4676 0.4469 0.2678 0.2471 17.27%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 4.90 7.40 2.69 2.62 2.59 2.07 2.07 -
P/RPS 1.14 1.08 0.51 0.44 0.42 0.33 0.48 15.49%
P/EPS 14.48 10.46 7.82 7.71 8.54 11.89 5.78 16.52%
EY 6.91 9.56 12.79 12.96 11.71 8.41 17.31 -14.17%
DY 0.00 4.25 6.31 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.49 0.65 0.61 0.61 0.81 0.87 8.49%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 07/02/17 17/02/16 25/02/15 12/02/14 05/02/13 09/02/12 13/01/11 -
Price 5.57 6.85 2.90 2.73 2.33 2.07 2.07 -
P/RPS 1.29 1.00 0.55 0.46 0.38 0.33 0.48 17.89%
P/EPS 16.46 9.68 8.43 8.04 7.68 11.89 5.78 19.03%
EY 6.08 10.33 11.87 12.44 13.02 8.41 17.31 -15.98%
DY 0.00 4.59 5.85 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.38 0.70 0.63 0.55 0.81 0.87 10.79%

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