[SAM] YoY TTM Result on 31-Mar-2013 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- -8.1%
YoY- 12.31%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 620,054 451,520 452,755 383,444 531,144 308,247 302,531 12.69%
PBT 68,672 39,474 32,394 21,663 19,182 20,968 29,180 15.31%
Tax -5,578 -4,840 -4,078 -1,671 -1,381 -3,136 -3,196 9.71%
NP 63,094 34,634 28,316 19,992 17,801 17,832 25,984 15.91%
-
NP to SH 63,094 34,634 28,316 19,992 17,801 17,832 25,984 15.91%
-
Tax Rate 8.12% 12.26% 12.59% 7.71% 7.20% 14.96% 10.95% -
Total Cost 556,960 416,886 424,439 363,452 513,343 290,415 276,547 12.36%
-
Net Worth 438,553 376,008 328,589 296,984 189,301 171,427 154,084 19.02%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 27,161 - - 5,269 - - - -
Div Payout % 43.05% - - 26.36% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 438,553 376,008 328,589 296,984 189,301 171,427 154,084 19.02%
NOSH 86,329 84,306 73,345 71,909 70,899 70,837 71,006 3.30%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.18% 7.67% 6.25% 5.21% 3.35% 5.78% 8.59% -
ROE 14.39% 9.21% 8.62% 6.73% 9.40% 10.40% 16.86% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 718.24 535.57 617.29 533.23 749.15 435.14 426.06 9.08%
EPS 73.09 41.08 38.61 27.80 25.11 25.17 36.59 12.21%
DPS 31.46 0.00 0.00 7.46 0.00 0.00 0.00 -
NAPS 5.08 4.46 4.48 4.13 2.67 2.42 2.17 15.21%
Adjusted Per Share Value based on latest NOSH - 71,909
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 91.59 66.70 66.88 56.64 78.46 45.53 44.69 12.69%
EPS 9.32 5.12 4.18 2.95 2.63 2.63 3.84 15.91%
DPS 4.01 0.00 0.00 0.78 0.00 0.00 0.00 -
NAPS 0.6478 0.5554 0.4854 0.4387 0.2796 0.2532 0.2276 19.02%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.39 2.95 3.30 2.28 2.07 2.07 2.07 -
P/RPS 0.89 0.55 0.53 0.43 0.28 0.48 0.49 10.44%
P/EPS 8.74 7.18 8.55 8.20 8.24 8.22 5.66 7.50%
EY 11.44 13.93 11.70 12.19 12.13 12.16 17.68 -6.99%
DY 4.92 0.00 0.00 3.27 0.00 0.00 0.00 -
P/NAPS 1.26 0.66 0.74 0.55 0.78 0.86 0.95 4.81%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 28/05/15 21/05/14 29/05/13 23/05/12 20/04/11 07/05/10 -
Price 6.32 3.75 3.40 2.09 3.03 2.07 2.07 -
P/RPS 0.88 0.70 0.55 0.39 0.40 0.48 0.49 10.24%
P/EPS 8.65 9.13 8.81 7.52 12.07 8.22 5.66 7.31%
EY 11.56 10.95 11.35 13.30 8.29 12.16 17.68 -6.83%
DY 4.98 0.00 0.00 3.57 0.00 0.00 0.00 -
P/NAPS 1.24 0.84 0.76 0.51 1.13 0.86 0.95 4.53%

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