[SAM] QoQ Cumulative Quarter Result on 31-Dec-2005 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 44.82%
YoY- 188.76%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 222,953 143,452 73,138 214,587 143,393 86,876 37,321 228.87%
PBT 41,345 28,908 16,572 33,855 23,437 11,524 5,228 296.44%
Tax -9,188 -5,712 -2,927 -8,859 -6,165 -3,217 -2,057 170.97%
NP 32,157 23,196 13,645 24,996 17,272 8,307 3,171 367.85%
-
NP to SH 32,175 23,208 13,645 24,975 17,246 8,276 3,171 368.02%
-
Tax Rate 22.22% 19.76% 17.66% 26.17% 26.30% 27.92% 39.35% -
Total Cost 190,796 120,256 59,493 189,591 126,121 78,569 34,150 214.53%
-
Net Worth 154,123 144,073 141,111 126,697 118,732 113,397 108,132 26.62%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 6,633 - - - -
Div Payout % - - - 26.56% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 154,123 144,073 141,111 126,697 118,732 113,397 108,132 26.62%
NOSH 68,196 67,959 67,517 66,333 66,330 66,314 66,338 1.85%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 14.42% 16.17% 18.66% 11.65% 12.05% 9.56% 8.50% -
ROE 20.88% 16.11% 9.67% 19.71% 14.53% 7.30% 2.93% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 326.93 211.09 108.32 323.50 216.18 131.01 56.26 222.87%
EPS 47.18 34.15 20.27 37.65 26.00 12.48 4.78 359.49%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 2.26 2.12 2.09 1.91 1.79 1.71 1.63 24.31%
Adjusted Per Share Value based on latest NOSH - 66,339
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 32.93 21.19 10.80 31.70 21.18 12.83 5.51 228.96%
EPS 4.75 3.43 2.02 3.69 2.55 1.22 0.47 366.78%
DPS 0.00 0.00 0.00 0.98 0.00 0.00 0.00 -
NAPS 0.2277 0.2128 0.2084 0.1871 0.1754 0.1675 0.1597 26.65%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.46 3.26 2.98 1.45 1.14 1.28 1.21 -
P/RPS 1.06 1.54 2.75 0.45 0.53 0.98 2.15 -37.56%
P/EPS 7.33 9.55 14.75 3.85 4.38 10.26 25.31 -56.19%
EY 13.64 10.48 6.78 25.97 22.81 9.75 3.95 128.28%
DY 0.00 0.00 0.00 6.90 0.00 0.00 0.00 -
P/NAPS 1.53 1.54 1.43 0.76 0.64 0.75 0.74 62.22%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 09/11/06 27/07/06 26/04/06 21/02/06 18/11/05 19/08/05 24/05/05 -
Price 4.00 3.24 3.50 2.49 1.22 1.12 1.19 -
P/RPS 1.22 1.53 3.23 0.77 0.56 0.85 2.12 -30.79%
P/EPS 8.48 9.49 17.32 6.61 4.69 8.97 24.90 -51.20%
EY 11.79 10.54 5.77 15.12 21.31 11.14 4.02 104.75%
DY 0.00 0.00 0.00 4.02 0.00 0.00 0.00 -
P/NAPS 1.77 1.53 1.67 1.30 0.68 0.65 0.73 80.38%

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