[SAM] QoQ Annualized Quarter Result on 31-Mar-2013 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 9.82%
YoY- 12.03%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 435,936 411,862 378,972 383,444 364,856 342,002 475,296 -5.58%
PBT 30,068 30,006 11,132 21,631 21,858 22,800 39,752 -16.94%
Tax -5,321 -4,608 -1,384 -1,671 -3,682 -3,064 -3,684 27.69%
NP 24,746 25,398 9,748 19,960 18,176 19,736 36,068 -22.15%
-
NP to SH 24,746 25,398 9,748 19,960 18,176 19,736 36,068 -22.15%
-
Tax Rate 17.70% 15.36% 12.43% 7.73% 16.85% 13.44% 9.27% -
Total Cost 411,189 386,464 369,224 363,484 346,680 322,266 439,228 -4.29%
-
Net Worth 314,198 315,300 296,333 294,725 300,245 299,159 196,360 36.68%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - 10,576 - -
Div Payout % - - - - - 53.59% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 314,198 315,300 296,333 294,725 300,245 299,159 196,360 36.68%
NOSH 72,731 72,482 72,100 71,362 71,148 70,890 70,888 1.72%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 5.68% 6.17% 2.57% 5.21% 4.98% 5.77% 7.59% -
ROE 7.88% 8.06% 3.29% 6.77% 6.05% 6.60% 18.37% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 599.38 568.22 525.62 537.32 512.81 482.43 670.49 -7.18%
EPS 34.03 35.04 13.52 27.97 25.55 27.84 50.88 -23.46%
DPS 0.00 0.00 0.00 0.00 0.00 14.92 0.00 -
NAPS 4.32 4.35 4.11 4.13 4.22 4.22 2.77 34.37%
Adjusted Per Share Value based on latest NOSH - 71,909
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 64.39 60.84 55.98 56.64 53.89 50.52 70.21 -5.59%
EPS 3.66 3.75 1.44 2.95 2.68 2.92 5.33 -22.11%
DPS 0.00 0.00 0.00 0.00 0.00 1.56 0.00 -
NAPS 0.4641 0.4657 0.4377 0.4353 0.4435 0.4419 0.2901 36.66%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 2.62 2.47 2.10 2.28 2.59 2.59 3.00 -
P/RPS 0.44 0.43 0.40 0.42 0.51 0.54 0.45 -1.48%
P/EPS 7.70 7.05 15.53 8.15 10.14 9.30 5.90 19.36%
EY 12.99 14.19 6.44 12.27 9.86 10.75 16.96 -16.24%
DY 0.00 0.00 0.00 0.00 0.00 5.76 0.00 -
P/NAPS 0.61 0.57 0.51 0.55 0.61 0.61 1.08 -31.60%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 12/02/14 18/10/13 30/08/13 29/05/13 05/02/13 30/10/12 30/08/12 -
Price 2.73 2.40 2.47 2.09 2.33 2.63 2.52 -
P/RPS 0.46 0.42 0.47 0.39 0.45 0.55 0.38 13.54%
P/EPS 8.02 6.85 18.27 7.47 9.12 9.45 4.95 37.82%
EY 12.46 14.60 5.47 13.38 10.96 10.59 20.19 -27.45%
DY 0.00 0.00 0.00 0.00 0.00 5.67 0.00 -
P/NAPS 0.63 0.55 0.60 0.51 0.55 0.62 0.91 -21.68%

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