[SAM] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 38.92%
YoY- 105.24%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 286,904 292,552 214,587 191,190 173,752 149,284 140,245 61.36%
PBT 57,816 66,288 33,855 31,249 23,048 20,912 9,795 227.67%
Tax -11,424 -11,708 -8,859 -8,220 -6,434 -8,228 -1,146 365.14%
NP 46,392 54,580 24,996 23,029 16,614 12,684 8,649 207.36%
-
NP to SH 46,416 54,580 24,975 22,994 16,552 12,684 8,649 207.47%
-
Tax Rate 19.76% 17.66% 26.17% 26.30% 27.92% 39.35% 11.70% -
Total Cost 240,512 237,972 189,591 168,161 157,138 136,600 131,596 49.64%
-
Net Worth 144,073 141,111 126,697 118,732 113,397 108,132 105,378 23.25%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 6,633 - - - 3,313 -
Div Payout % - - 26.56% - - - 38.31% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 144,073 141,111 126,697 118,732 113,397 108,132 105,378 23.25%
NOSH 67,959 67,517 66,333 66,330 66,314 66,338 66,275 1.69%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 16.17% 18.66% 11.65% 12.05% 9.56% 8.50% 6.17% -
ROE 32.22% 38.68% 19.71% 19.37% 14.60% 11.73% 8.21% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 422.17 433.30 323.50 288.24 262.01 225.03 211.61 58.67%
EPS 68.30 81.08 37.65 34.67 24.96 19.12 13.05 202.35%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 5.00 -
NAPS 2.12 2.09 1.91 1.79 1.71 1.63 1.59 21.20%
Adjusted Per Share Value based on latest NOSH - 66,346
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 42.38 43.21 31.70 28.24 25.67 22.05 20.72 61.34%
EPS 6.86 8.06 3.69 3.40 2.44 1.87 1.28 207.19%
DPS 0.00 0.00 0.98 0.00 0.00 0.00 0.49 -
NAPS 0.2128 0.2084 0.1871 0.1754 0.1675 0.1597 0.1557 23.22%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.26 2.98 1.45 1.14 1.28 1.21 1.38 -
P/RPS 0.77 0.69 0.45 0.40 0.49 0.54 0.65 11.99%
P/EPS 4.77 3.69 3.85 3.29 5.13 6.33 10.57 -41.25%
EY 20.95 27.13 25.97 30.41 19.50 15.80 9.46 70.14%
DY 0.00 0.00 6.90 0.00 0.00 0.00 3.62 -
P/NAPS 1.54 1.43 0.76 0.64 0.75 0.74 0.87 46.48%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 27/07/06 26/04/06 21/02/06 18/11/05 19/08/05 24/05/05 24/02/05 -
Price 3.24 3.50 2.49 1.22 1.12 1.19 1.38 -
P/RPS 0.77 0.81 0.77 0.42 0.43 0.53 0.65 11.99%
P/EPS 4.74 4.33 6.61 3.52 4.49 6.22 10.57 -41.49%
EY 21.08 23.10 15.12 28.42 22.29 16.07 9.46 70.85%
DY 0.00 0.00 4.02 0.00 0.00 0.00 3.62 -
P/NAPS 1.53 1.67 1.30 0.68 0.65 0.73 0.87 45.84%

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