[SAM] QoQ Annualized Quarter Result on 31-Mar-2011 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
20-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
31-Mar-2011 [#4]
Profit Trend
QoQ- -12.08%
YoY- -31.37%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 485,838 511,540 411,524 308,247 297,424 299,866 178,976 94.24%
PBT 14,981 18,330 16,208 20,968 23,208 33,970 15,308 -1.42%
Tax -2,012 -2,400 -1,444 -3,136 -2,926 -3,618 -3,324 -28.37%
NP 12,969 15,930 14,764 17,832 20,281 30,352 11,984 5.39%
-
NP to SH 12,969 15,930 14,764 17,832 20,281 30,352 11,984 5.39%
-
Tax Rate 13.43% 13.09% 8.91% 14.96% 12.61% 10.65% 21.71% -
Total Cost 472,869 495,610 396,760 290,415 277,142 269,514 166,992 99.77%
-
Net Worth 181,510 179,263 175,149 171,516 169,404 169,409 156,528 10.34%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 181,510 179,263 175,149 171,516 169,404 169,409 156,528 10.34%
NOSH 70,902 70,855 70,910 70,874 70,880 70,882 70,827 0.07%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.67% 3.11% 3.59% 5.78% 6.82% 10.12% 6.70% -
ROE 7.15% 8.89% 8.43% 10.40% 11.97% 17.92% 7.66% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 685.22 721.95 580.34 434.92 419.61 423.05 252.69 94.10%
EPS 18.29 22.48 20.84 25.16 28.61 42.82 16.92 5.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 2.53 2.47 2.42 2.39 2.39 2.21 10.26%
Adjusted Per Share Value based on latest NOSH - 70,837
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 71.76 75.56 60.79 45.53 43.93 44.29 26.44 94.21%
EPS 1.92 2.35 2.18 2.63 3.00 4.48 1.77 5.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2681 0.2648 0.2587 0.2534 0.2502 0.2502 0.2312 10.34%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.30 0.29 0.36 0.48 0.49 0.49 0.82 -48.75%
P/EPS 11.32 9.21 9.94 8.23 7.23 4.83 12.23 -5.01%
EY 8.84 10.86 10.06 12.15 13.82 20.69 8.17 5.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.84 0.86 0.87 0.87 0.94 -9.42%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 09/02/12 11/10/11 29/07/11 20/04/11 13/01/11 14/10/10 22/07/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.30 0.29 0.36 0.48 0.49 0.49 0.82 -48.75%
P/EPS 11.32 9.21 9.94 8.23 7.23 4.83 12.23 -5.01%
EY 8.84 10.86 10.06 12.15 13.82 20.69 8.17 5.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.82 0.84 0.86 0.87 0.87 0.94 -9.42%

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