[SAM] QoQ Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 164.74%
YoY- 452.23%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 299,866 178,976 302,531 300,460 221,746 183,772 214,394 25.04%
PBT 33,970 15,308 29,180 22,384 8,802 4,232 -8,385 -
Tax -3,618 -3,324 -3,196 -908 -690 -192 994 -
NP 30,352 11,984 25,984 21,476 8,112 4,040 -7,391 -
-
NP to SH 30,352 11,984 25,984 21,476 8,112 4,040 -7,388 -
-
Tax Rate 10.65% 21.71% 10.95% 4.06% 7.84% 4.54% - -
Total Cost 269,514 166,992 276,547 278,984 213,634 179,732 221,785 13.86%
-
Net Worth 169,409 156,528 153,806 138,951 126,927 124,471 122,660 23.99%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 169,409 156,528 153,806 138,951 126,927 124,471 122,660 23.99%
NOSH 70,882 70,827 71,006 70,888 70,837 71,126 70,902 -0.01%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.12% 6.70% 8.59% 7.15% 3.66% 2.20% -3.45% -
ROE 17.92% 7.66% 16.89% 15.46% 6.39% 3.25% -6.02% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 423.05 252.69 426.83 423.82 312.72 258.37 302.38 25.06%
EPS 42.82 16.92 36.66 30.29 11.44 5.68 -10.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.21 2.17 1.96 1.79 1.75 1.73 24.01%
Adjusted Per Share Value based on latest NOSH - 70,888
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 44.29 26.44 44.69 44.38 32.75 27.15 31.67 25.03%
EPS 4.48 1.77 3.84 3.17 1.20 0.60 -1.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2502 0.2312 0.2272 0.2052 0.1875 0.1839 0.1812 23.97%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.07 2.07 2.07 2.04 1.80 2.10 2.00 -
P/RPS 0.49 0.82 0.48 0.48 0.58 0.81 0.66 -17.99%
P/EPS 4.83 12.23 5.65 6.73 15.73 36.97 -19.19 -
EY 20.69 8.17 17.71 14.85 6.36 2.70 -5.21 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.95 1.04 1.01 1.20 1.16 -17.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 14/10/10 22/07/10 07/05/10 08/02/10 12/11/09 04/08/09 14/04/09 -
Price 2.07 2.07 2.07 2.07 2.05 1.99 2.04 -
P/RPS 0.49 0.82 0.48 0.49 0.66 0.77 0.67 -18.81%
P/EPS 4.83 12.23 5.65 6.83 17.92 35.04 -19.58 -
EY 20.69 8.17 17.71 14.63 5.58 2.85 -5.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.95 1.06 1.15 1.14 1.18 -18.37%

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