[SAM] QoQ Quarter Result on 30-Jun-2012 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Jun-2012 [#1]
Profit Trend
QoQ- 11.47%
YoY- 144.3%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 109,802 102,641 52,177 118,824 166,765 108,609 152,889 -19.78%
PBT 5,237 4,994 1,494 9,938 7,961 2,071 5,098 1.80%
Tax 1,091 -1,230 -611 -921 128 -309 -839 -
NP 6,328 3,764 883 9,017 8,089 1,762 4,259 30.17%
-
NP to SH 6,328 3,764 883 9,017 8,089 1,762 4,259 30.17%
-
Tax Rate -20.83% 24.63% 40.90% 9.27% -1.61% 14.92% 16.46% -
Total Cost 103,474 98,877 51,294 109,807 158,676 106,847 148,630 -21.43%
-
Net Worth 296,984 302,553 298,100 196,360 189,301 181,315 179,442 39.87%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - 5,269 - - - - -
Div Payout % - - 596.80% - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 296,984 302,553 298,100 196,360 189,301 181,315 179,442 39.87%
NOSH 71,909 71,695 70,640 70,888 70,899 70,826 70,925 0.92%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.76% 3.67% 1.69% 7.59% 4.85% 1.62% 2.79% -
ROE 2.13% 1.24% 0.30% 4.59% 4.27% 0.97% 2.37% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 152.70 143.16 73.86 167.62 235.21 153.35 215.56 -20.51%
EPS 8.80 5.25 1.25 12.72 11.41 2.49 6.01 28.91%
DPS 0.00 0.00 7.46 0.00 0.00 0.00 0.00 -
NAPS 4.13 4.22 4.22 2.77 2.67 2.56 2.53 38.59%
Adjusted Per Share Value based on latest NOSH - 70,888
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 16.22 15.16 7.71 17.55 24.63 16.04 22.58 -19.77%
EPS 0.93 0.56 0.13 1.33 1.19 0.26 0.63 29.61%
DPS 0.00 0.00 0.78 0.00 0.00 0.00 0.00 -
NAPS 0.4387 0.4469 0.4403 0.2901 0.2796 0.2678 0.2651 39.86%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.28 2.59 2.59 3.00 2.07 2.07 2.07 -
P/RPS 1.49 1.81 3.51 1.79 0.88 1.35 0.96 34.01%
P/EPS 25.91 49.33 207.20 23.58 18.14 83.21 34.47 -17.31%
EY 3.86 2.03 0.48 4.24 5.51 1.20 2.90 20.98%
DY 0.00 0.00 2.88 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.61 0.61 1.08 0.78 0.81 0.82 -23.35%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/05/13 05/02/13 30/10/12 30/08/12 23/05/12 09/02/12 11/10/11 -
Price 2.09 2.33 2.63 2.52 3.03 2.07 2.07 -
P/RPS 1.37 1.63 3.56 1.50 1.29 1.35 0.96 26.72%
P/EPS 23.75 44.38 210.40 19.81 26.56 83.21 34.47 -21.97%
EY 4.21 2.25 0.48 5.05 3.77 1.20 2.90 28.18%
DY 0.00 0.00 2.84 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.62 0.91 1.13 0.81 0.82 -27.11%

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