[SAM] QoQ Cumulative 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- 46.42%
YoY- 12.03%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 326,952 205,931 94,743 383,444 273,642 171,001 118,824 95.99%
PBT 22,551 15,003 2,783 21,631 16,394 11,400 9,938 72.42%
Tax -3,991 -2,304 -346 -1,671 -2,762 -1,532 -921 165.08%
NP 18,560 12,699 2,437 19,960 13,632 9,868 9,017 61.59%
-
NP to SH 18,560 12,699 2,437 19,960 13,632 9,868 9,017 61.59%
-
Tax Rate 17.70% 15.36% 12.43% 7.73% 16.85% 13.44% 9.27% -
Total Cost 308,392 193,232 92,306 363,484 260,010 161,133 109,807 98.68%
-
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 - - - - - 5,288 - -
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 5.91% 4.03% 0.82% 6.77% 4.54% 3.30% 4.59% -
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 449.53 284.11 131.40 537.32 384.61 241.22 167.62 92.68%
EPS 25.52 17.52 3.38 27.97 19.16 13.92 12.72 58.87%
DPS 0.00 0.00 0.00 0.00 0.00 7.46 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 48.30 30.42 13.99 56.64 40.42 25.26 17.55 96.02%
EPS 2.74 1.88 0.36 2.95 2.01 1.46 1.33 61.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.78 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 0.58 0.87 1.60 0.42 0.67 1.07 1.79 -52.72%
P/EPS 10.27 14.10 62.13 8.15 13.52 18.61 23.58 -42.45%
EY 9.74 7.09 1.61 12.27 7.40 5.37 4.24 73.83%
DY 0.00 0.00 0.00 0.00 0.00 2.88 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 0.61 0.84 1.88 0.39 0.61 1.09 1.50 -45.02%
P/EPS 10.70 13.70 73.08 7.47 12.16 18.89 19.81 -33.60%
EY 9.35 7.30 1.37 13.38 8.22 5.29 5.05 50.61%
DY 0.00 0.00 0.00 0.00 0.00 2.84 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