[SAM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- 38.14%
YoY- 40.15%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 205,931 94,743 383,444 273,642 171,001 118,824 531,144 -46.79%
PBT 15,003 2,783 21,631 16,394 11,400 9,938 19,197 -15.14%
Tax -2,304 -346 -1,671 -2,762 -1,532 -921 -1,381 40.62%
NP 12,699 2,437 19,960 13,632 9,868 9,017 17,816 -20.18%
-
NP to SH 12,699 2,437 19,960 13,632 9,868 9,017 17,816 -20.18%
-
Tax Rate 15.36% 12.43% 7.73% 16.85% 13.44% 9.27% 7.19% -
Total Cost 193,232 92,306 363,484 260,010 161,133 109,807 513,328 -47.83%
-
Net Worth 315,300 296,333 294,725 300,245 299,159 196,360 185,686 42.28%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - 5,288 - - -
Div Payout % - - - - 53.59% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 315,300 296,333 294,725 300,245 299,159 196,360 185,686 42.28%
NOSH 72,482 72,100 71,362 71,148 70,890 70,888 70,872 1.50%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.17% 2.57% 5.21% 4.98% 5.77% 7.59% 3.35% -
ROE 4.03% 0.82% 6.77% 4.54% 3.30% 4.59% 9.59% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 284.11 131.40 537.32 384.61 241.22 167.62 749.44 -47.58%
EPS 17.52 3.38 27.97 19.16 13.92 12.72 25.14 -21.37%
DPS 0.00 0.00 0.00 0.00 7.46 0.00 0.00 -
NAPS 4.35 4.11 4.13 4.22 4.22 2.77 2.62 40.17%
Adjusted Per Share Value based on latest NOSH - 71,695
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 30.42 13.99 56.64 40.42 25.26 17.55 78.46 -46.79%
EPS 1.88 0.36 2.95 2.01 1.46 1.33 2.63 -20.03%
DPS 0.00 0.00 0.00 0.00 0.78 0.00 0.00 -
NAPS 0.4657 0.4377 0.4353 0.4435 0.4419 0.2901 0.2743 42.27%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.47 2.10 2.28 2.59 2.59 3.00 2.07 -
P/RPS 0.87 1.60 0.42 0.67 1.07 1.79 0.28 112.78%
P/EPS 14.10 62.13 8.15 13.52 18.61 23.58 8.23 43.13%
EY 7.09 1.61 12.27 7.40 5.37 4.24 12.14 -30.10%
DY 0.00 0.00 0.00 0.00 2.88 0.00 0.00 -
P/NAPS 0.57 0.51 0.55 0.61 0.61 1.08 0.79 -19.53%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/10/13 30/08/13 29/05/13 05/02/13 30/10/12 30/08/12 23/05/12 -
Price 2.40 2.47 2.09 2.33 2.63 2.52 3.03 -
P/RPS 0.84 1.88 0.39 0.61 1.09 1.50 0.40 63.91%
P/EPS 13.70 73.08 7.47 12.16 18.89 19.81 12.05 8.92%
EY 7.30 1.37 13.38 8.22 5.29 5.05 8.30 -8.19%
DY 0.00 0.00 0.00 0.00 2.84 0.00 0.00 -
P/NAPS 0.55 0.60 0.51 0.55 0.62 0.91 1.16 -39.16%

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