[SAM] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
19-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 18.64%
YoY- 823.33%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 250,404 214,587 167,307 169,023 157,116 140,245 131,298 53.84%
PBT 45,199 33,855 21,689 16,021 14,926 9,794 8,754 199.03%
Tax -9,773 -8,903 -4,215 -1,987 -3,086 -1,146 -4,387 70.65%
NP 35,426 24,952 17,474 14,034 11,840 8,648 4,367 304.24%
-
NP to SH 35,449 24,975 17,492 14,047 11,840 8,648 4,367 304.42%
-
Tax Rate 21.62% 26.30% 19.43% 12.40% 20.68% 11.70% 50.11% -
Total Cost 214,978 189,635 149,833 154,989 145,276 131,597 126,931 42.13%
-
Net Worth 141,111 66,339 118,759 113,370 108,132 106,572 104,014 22.57%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 6,633 6,633 3,351 3,351 3,351 3,351 2,641 84.87%
Div Payout % 18.71% 26.56% 19.16% 23.86% 28.31% 38.75% 60.49% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 141,111 66,339 118,759 113,370 108,132 106,572 104,014 22.57%
NOSH 67,517 66,339 66,346 66,298 66,338 67,027 66,251 1.27%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 14.15% 11.63% 10.44% 8.30% 7.54% 6.17% 3.33% -
ROE 25.12% 37.65% 14.73% 12.39% 10.95% 8.11% 4.20% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 370.87 323.47 252.17 254.94 236.84 209.24 198.18 51.91%
EPS 52.50 37.65 26.36 21.19 17.85 12.90 6.59 299.39%
DPS 10.00 10.00 5.00 5.00 5.00 5.00 3.99 84.61%
NAPS 2.09 1.00 1.79 1.71 1.63 1.59 1.57 21.03%
Adjusted Per Share Value based on latest NOSH - 66,298
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 36.99 31.70 24.71 24.97 23.21 20.72 19.39 53.87%
EPS 5.24 3.69 2.58 2.07 1.75 1.28 0.65 302.56%
DPS 0.98 0.98 0.50 0.50 0.50 0.50 0.39 84.93%
NAPS 0.2084 0.098 0.1754 0.1675 0.1597 0.1574 0.1536 22.57%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.98 1.45 1.14 1.28 1.21 1.38 1.28 -
P/RPS 0.80 0.45 0.45 0.50 0.51 0.66 0.65 14.86%
P/EPS 5.68 3.85 4.32 6.04 6.78 10.70 19.42 -55.97%
EY 17.62 25.96 23.13 16.55 14.75 9.35 5.15 127.22%
DY 3.36 6.90 4.39 3.91 4.13 3.62 3.11 5.29%
P/NAPS 1.43 1.45 0.64 0.75 0.74 0.87 0.82 44.93%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 26/04/06 21/02/06 18/11/05 19/08/05 24/05/05 24/02/05 22/11/04 -
Price 3.50 2.49 1.22 1.12 1.19 1.38 1.22 -
P/RPS 0.94 0.77 0.48 0.44 0.50 0.66 0.62 32.00%
P/EPS 6.67 6.61 4.63 5.29 6.67 10.70 18.51 -49.39%
EY 15.00 15.12 21.61 18.92 15.00 9.35 5.40 97.72%
DY 2.86 4.02 4.10 4.46 4.20 3.62 3.27 -8.55%
P/NAPS 1.67 2.49 0.68 0.65 0.73 0.87 0.78 66.19%

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