[SAM] QoQ TTM 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- 29.92%
YoY- 24.83%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 383,444 440,407 446,375 547,087 531,144 449,558 414,084 -4.99%
PBT 21,663 24,387 21,464 25,068 19,182 14,783 13,133 39.56%
Tax -1,671 -2,634 -1,713 -1,941 -1,381 -2,450 -2,527 -24.07%
NP 19,992 21,753 19,751 23,127 17,801 12,333 10,606 52.53%
-
NP to SH 19,992 21,753 19,751 23,127 17,801 12,333 10,606 52.53%
-
Tax Rate 7.71% 10.80% 7.98% 7.74% 7.20% 16.57% 19.24% -
Total Cost 363,452 418,654 426,624 523,960 513,343 437,225 403,478 -6.72%
-
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 % 26.36% - - - - - - -
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 5.21% 4.94% 4.42% 4.23% 3.35% 2.74% 2.56% -
ROE 6.73% 7.19% 6.63% 11.78% 9.40% 6.80% 5.91% -
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 533.23 614.28 631.90 771.76 749.15 634.73 583.83 -5.85%
EPS 27.80 30.34 27.96 32.62 25.11 17.41 14.95 51.16%
DPS 7.46 0.00 0.00 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 56.64 65.05 65.94 80.81 78.46 66.41 61.17 -4.99%
EPS 2.95 3.21 2.92 3.42 2.63 1.82 1.57 52.21%
DPS 0.78 0.00 0.00 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 0.43 0.42 0.41 0.39 0.28 0.33 0.35 14.69%
P/EPS 8.20 8.54 9.26 9.20 8.24 11.89 13.84 -29.43%
EY 12.19 11.71 10.80 10.87 12.13 8.41 7.22 41.74%
DY 3.27 0.00 0.00 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 0.39 0.38 0.42 0.33 0.40 0.33 0.35 7.47%
P/EPS 7.52 7.68 9.41 7.72 12.07 11.89 13.84 -33.38%
EY 13.30 13.02 10.63 12.95 8.29 8.41 7.22 50.21%
DY 3.57 0.00 0.00 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