[SAM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
26-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -45.37%
YoY- 330.31%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 274,306 222,953 143,452 73,138 214,587 143,393 86,876 114.77%
PBT 31,662 41,345 28,908 16,572 33,855 23,437 11,524 95.80%
Tax -6,471 -9,188 -5,712 -2,927 -8,859 -6,165 -3,217 59.14%
NP 25,191 32,157 23,196 13,645 24,996 17,272 8,307 109.08%
-
NP to SH 25,215 32,175 23,208 13,645 24,975 17,246 8,276 109.73%
-
Tax Rate 20.44% 22.22% 19.76% 17.66% 26.17% 26.30% 27.92% -
Total Cost 249,115 190,796 120,256 59,493 189,591 126,121 78,569 115.37%
-
Net Worth 147,520 154,123 144,073 141,111 126,697 118,732 113,397 19.11%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,829 - - - 6,633 - - -
Div Payout % 27.09% - - - 26.56% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 147,520 154,123 144,073 141,111 126,697 118,732 113,397 19.11%
NOSH 68,296 68,196 67,959 67,517 66,333 66,330 66,314 1.97%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.18% 14.42% 16.17% 18.66% 11.65% 12.05% 9.56% -
ROE 17.09% 20.88% 16.11% 9.67% 19.71% 14.53% 7.30% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 401.64 326.93 211.09 108.32 323.50 216.18 131.01 110.60%
EPS 36.92 47.18 34.15 20.27 37.65 26.00 12.48 105.67%
DPS 10.00 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 2.16 2.26 2.12 2.09 1.91 1.79 1.71 16.80%
Adjusted Per Share Value based on latest NOSH - 67,517
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 40.52 32.93 21.19 10.80 31.70 21.18 12.83 114.80%
EPS 3.72 4.75 3.43 2.02 3.69 2.55 1.22 109.84%
DPS 1.01 0.00 0.00 0.00 0.98 0.00 0.00 -
NAPS 0.2179 0.2277 0.2128 0.2084 0.1871 0.1754 0.1675 19.11%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 3.40 3.46 3.26 2.98 1.45 1.14 1.28 -
P/RPS 0.85 1.06 1.54 2.75 0.45 0.53 0.98 -9.02%
P/EPS 9.21 7.33 9.55 14.75 3.85 4.38 10.26 -6.92%
EY 10.86 13.64 10.48 6.78 25.97 22.81 9.75 7.43%
DY 2.94 0.00 0.00 0.00 6.90 0.00 0.00 -
P/NAPS 1.57 1.53 1.54 1.43 0.76 0.64 0.75 63.42%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 09/11/06 27/07/06 26/04/06 21/02/06 18/11/05 19/08/05 -
Price 2.58 4.00 3.24 3.50 2.49 1.22 1.12 -
P/RPS 0.64 1.22 1.53 3.23 0.77 0.56 0.85 -17.19%
P/EPS 6.99 8.48 9.49 17.32 6.61 4.69 8.97 -15.27%
EY 14.31 11.79 10.54 5.77 15.12 21.31 11.14 18.11%
DY 3.88 0.00 0.00 0.00 4.02 0.00 0.00 -
P/NAPS 1.19 1.77 1.53 1.67 1.30 0.68 0.65 49.48%

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