[SAM] QoQ Annualized Quarter Result on 31-Dec-2000 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
12-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 1.41%
YoY- 43.06%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 79,480 90,638 89,388 102,530 98,116 70,048 60,112 20.44%
PBT 11,728 4,048 5,568 13,264 14,284 13,752 11,541 1.07%
Tax -1,512 -475 -934 -1,290 -2,476 -2,195 -1,653 -5.76%
NP 10,216 3,573 4,633 11,974 11,808 11,557 9,888 2.19%
-
NP to SH 10,216 3,573 4,633 11,974 11,808 11,557 9,888 2.19%
-
Tax Rate 12.89% 11.73% 16.77% 9.73% 17.33% 15.96% 14.32% -
Total Cost 69,264 87,065 84,754 90,556 86,308 58,491 50,224 23.87%
-
Net Worth 102,468 95,245 95,099 98,062 94,628 95,606 87,760 10.87%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 2,574 - - - 4,112 - -
Div Payout % - 72.05% - - - 35.58% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 102,468 95,245 95,099 98,062 94,628 95,606 87,760 10.87%
NOSH 51,491 51,484 51,405 51,612 51,428 51,401 51,321 0.22%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 12.85% 3.94% 5.18% 11.68% 12.03% 16.50% 16.45% -
ROE 9.97% 3.75% 4.87% 12.21% 12.48% 12.09% 11.27% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 154.35 176.05 173.89 198.66 190.78 136.28 117.13 20.17%
EPS 19.84 6.94 9.01 23.20 22.96 22.75 19.27 1.96%
DPS 0.00 5.00 0.00 0.00 0.00 8.00 0.00 -
NAPS 1.99 1.85 1.85 1.90 1.84 1.86 1.71 10.62%
Adjusted Per Share Value based on latest NOSH - 51,440
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 11.75 13.40 13.21 15.16 14.50 10.35 8.89 20.41%
EPS 1.51 0.53 0.68 1.77 1.75 1.71 1.46 2.26%
DPS 0.00 0.38 0.00 0.00 0.00 0.61 0.00 -
NAPS 0.1515 0.1408 0.1406 0.145 0.1399 0.1413 0.1297 10.90%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.18 2.13 2.28 3.16 4.82 6.05 9.65 -
P/RPS 1.41 1.21 1.31 1.59 2.53 4.44 8.24 -69.14%
P/EPS 10.99 30.69 25.30 13.62 20.99 26.91 50.09 -63.58%
EY 9.10 3.26 3.95 7.34 4.76 3.72 2.00 174.33%
DY 0.00 2.35 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 1.10 1.15 1.23 1.66 2.62 3.25 5.64 -66.33%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 04/01/02 24/08/01 06/07/01 12/02/01 13/11/00 28/08/00 09/05/00 -
Price 3.50 2.69 2.20 2.85 4.30 6.05 8.55 -
P/RPS 2.27 1.53 1.27 1.43 2.25 4.44 7.30 -54.06%
P/EPS 17.64 38.76 24.41 12.28 18.73 26.91 44.38 -45.90%
EY 5.67 2.58 4.10 8.14 5.34 3.72 2.25 85.07%
DY 0.00 1.86 0.00 0.00 0.00 1.32 0.00 -
P/NAPS 1.76 1.45 1.19 1.50 2.34 3.25 5.00 -50.11%

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