[SAM] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 46.65%
YoY- 15200.0%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 214,587 191,190 173,752 149,284 140,245 155,108 116,196 50.35%
PBT 33,855 31,249 23,048 20,912 9,795 15,390 10,596 116.47%
Tax -8,859 -8,220 -6,434 -8,228 -1,146 -4,186 -4,840 49.46%
NP 24,996 23,029 16,614 12,684 8,649 11,204 5,756 165.46%
-
NP to SH 24,975 22,994 16,552 12,684 8,649 11,204 5,756 165.31%
-
Tax Rate 26.17% 26.30% 27.92% 39.35% 11.70% 27.20% 45.68% -
Total Cost 189,591 168,161 157,138 136,600 131,596 143,904 110,440 43.22%
-
Net Worth 126,697 118,732 113,397 108,132 105,378 104,018 101,375 15.97%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 6,633 - - - 3,313 - - -
Div Payout % 26.56% - - - 38.31% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 126,697 118,732 113,397 108,132 105,378 104,018 101,375 15.97%
NOSH 66,333 66,330 66,314 66,338 66,275 66,253 66,258 0.07%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 11.65% 12.05% 9.56% 8.50% 6.17% 7.22% 4.95% -
ROE 19.71% 19.37% 14.60% 11.73% 8.21% 10.77% 5.68% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 323.50 288.24 262.01 225.03 211.61 234.11 175.37 50.24%
EPS 37.65 34.67 24.96 19.12 13.05 16.91 8.68 165.25%
DPS 10.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.91 1.79 1.71 1.63 1.59 1.57 1.53 15.89%
Adjusted Per Share Value based on latest NOSH - 66,338
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 31.70 28.24 25.67 22.05 20.72 22.91 17.16 50.38%
EPS 3.69 3.40 2.44 1.87 1.28 1.65 0.85 165.40%
DPS 0.98 0.00 0.00 0.00 0.49 0.00 0.00 -
NAPS 0.1871 0.1754 0.1675 0.1597 0.1557 0.1536 0.1497 15.98%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.45 1.14 1.28 1.21 1.38 1.28 1.46 -
P/RPS 0.45 0.40 0.49 0.54 0.65 0.55 0.83 -33.43%
P/EPS 3.85 3.29 5.13 6.33 10.57 7.57 16.81 -62.46%
EY 25.97 30.41 19.50 15.80 9.46 13.21 5.95 166.36%
DY 6.90 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 0.76 0.64 0.75 0.74 0.87 0.82 0.95 -13.78%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 21/02/06 18/11/05 19/08/05 24/05/05 24/02/05 22/11/04 23/08/04 -
Price 2.49 1.22 1.12 1.19 1.38 1.22 1.35 -
P/RPS 0.77 0.42 0.43 0.53 0.65 0.52 0.77 0.00%
P/EPS 6.61 3.52 4.49 6.22 10.57 7.21 15.54 -43.35%
EY 15.12 28.42 22.29 16.07 9.46 13.86 6.43 76.55%
DY 4.02 0.00 0.00 0.00 3.62 0.00 0.00 -
P/NAPS 1.30 0.68 0.65 0.73 0.87 0.78 0.88 29.61%

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