[SAM] QoQ Annualized Quarter Result on 30-Jun-2011 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-Jul-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Jun-2011 [#1]
Profit Trend
QoQ- -17.21%
YoY- 23.2%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 531,144 485,838 511,540 411,524 308,247 297,424 299,866 46.34%
PBT 19,197 14,981 18,330 16,208 20,968 23,208 33,970 -31.62%
Tax -1,381 -2,012 -2,400 -1,444 -3,136 -2,926 -3,618 -47.34%
NP 17,816 12,969 15,930 14,764 17,832 20,281 30,352 -29.87%
-
NP to SH 17,816 12,969 15,930 14,764 17,832 20,281 30,352 -29.87%
-
Tax Rate 7.19% 13.43% 13.09% 8.91% 14.96% 12.61% 10.65% -
Total Cost 513,328 472,869 495,610 396,760 290,415 277,142 269,514 53.59%
-
Net Worth 185,686 181,510 179,263 175,149 171,516 169,404 169,409 6.30%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 185,686 181,510 179,263 175,149 171,516 169,404 169,409 6.30%
NOSH 70,872 70,902 70,855 70,910 70,874 70,880 70,882 -0.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 3.35% 2.67% 3.11% 3.59% 5.78% 6.82% 10.12% -
ROE 9.59% 7.15% 8.89% 8.43% 10.40% 11.97% 17.92% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 749.44 685.22 721.95 580.34 434.92 419.61 423.05 46.35%
EPS 25.14 18.29 22.48 20.84 25.16 28.61 42.82 -29.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.62 2.56 2.53 2.47 2.42 2.39 2.39 6.31%
Adjusted Per Share Value based on latest NOSH - 70,910
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 78.46 71.76 75.56 60.79 45.53 43.93 44.29 46.35%
EPS 2.63 1.92 2.35 2.18 2.63 3.00 4.48 -29.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2743 0.2681 0.2648 0.2587 0.2534 0.2502 0.2502 6.31%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.28 0.30 0.29 0.36 0.48 0.49 0.49 -31.11%
P/EPS 8.23 11.32 9.21 9.94 8.23 7.23 4.83 42.61%
EY 12.14 8.84 10.86 10.06 12.15 13.82 20.69 -29.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.81 0.82 0.84 0.86 0.87 0.87 -6.22%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 23/05/12 09/02/12 11/10/11 29/07/11 20/04/11 13/01/11 14/10/10 -
Price 3.03 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.40 0.30 0.29 0.36 0.48 0.49 0.49 -12.64%
P/EPS 12.05 11.32 9.21 9.94 8.23 7.23 4.83 83.84%
EY 8.30 8.84 10.86 10.06 12.15 13.82 20.69 -45.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.81 0.82 0.84 0.86 0.87 0.87 21.12%

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