[SAM] QoQ Cumulative Quarter Result on 31-Dec-2011 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
09-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 22.12%
YoY- -36.05%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 171,001 118,824 531,144 364,379 255,770 102,881 308,247 -32.41%
PBT 11,400 9,938 19,197 11,236 9,165 4,052 20,968 -33.31%
Tax -1,532 -921 -1,381 -1,509 -1,200 -361 -3,136 -37.89%
NP 9,868 9,017 17,816 9,727 7,965 3,691 17,832 -32.52%
-
NP to SH 9,868 9,017 17,816 9,727 7,965 3,691 17,832 -32.52%
-
Tax Rate 13.44% 9.27% 7.19% 13.43% 13.09% 8.91% 14.96% -
Total Cost 161,133 109,807 513,328 354,652 247,805 99,190 290,415 -32.40%
-
Net Worth 299,159 196,360 185,686 181,510 179,263 175,149 171,516 44.75%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 5,288 - - - - - - -
Div Payout % 53.59% - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 299,159 196,360 185,686 181,510 179,263 175,149 171,516 44.75%
NOSH 70,890 70,888 70,872 70,902 70,855 70,910 70,874 0.01%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 5.77% 7.59% 3.35% 2.67% 3.11% 3.59% 5.78% -
ROE 3.30% 4.59% 9.59% 5.36% 4.44% 2.11% 10.40% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 241.22 167.62 749.44 513.92 360.98 145.08 434.92 -32.42%
EPS 13.92 12.72 25.14 13.72 11.24 5.21 25.16 -32.53%
DPS 7.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 2.77 2.62 2.56 2.53 2.47 2.42 44.72%
Adjusted Per Share Value based on latest NOSH - 70,826
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 25.26 17.55 78.46 53.82 37.78 15.20 45.53 -32.40%
EPS 1.46 1.33 2.63 1.44 1.18 0.55 2.63 -32.38%
DPS 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4419 0.2901 0.2743 0.2681 0.2648 0.2587 0.2534 44.73%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.59 3.00 2.07 2.07 2.07 2.07 2.07 -
P/RPS 1.07 1.79 0.28 0.40 0.57 1.43 0.48 70.39%
P/EPS 18.61 23.58 8.23 15.09 18.41 39.77 8.23 72.02%
EY 5.37 4.24 12.14 6.63 5.43 2.51 12.15 -41.89%
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.08 0.79 0.81 0.82 0.84 0.86 -20.41%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/10/12 30/08/12 23/05/12 09/02/12 11/10/11 29/07/11 20/04/11 -
Price 2.63 2.52 3.03 2.07 2.07 2.07 2.07 -
P/RPS 1.09 1.50 0.40 0.40 0.57 1.43 0.48 72.50%
P/EPS 18.89 19.81 12.05 15.09 18.41 39.77 8.23 73.73%
EY 5.29 5.05 8.30 6.63 5.43 2.51 12.15 -42.46%
DY 2.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.91 1.16 0.81 0.82 0.84 0.86 -19.55%

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