[SAM] QoQ TTM Result on 30-Jun-2013 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -32.91%
YoY- -42.01%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 452,755 436,754 418,374 359,363 383,444 440,407 446,375 0.95%
PBT 32,394 27,788 25,234 14,508 21,663 24,387 21,464 31.60%
Tax -4,078 -2,900 -2,443 -1,096 -1,671 -2,634 -1,713 78.38%
NP 28,316 24,888 22,791 13,412 19,992 21,753 19,751 27.17%
-
NP to SH 28,316 24,888 22,791 13,412 19,992 21,753 19,751 27.17%
-
Tax Rate 12.59% 10.44% 9.68% 7.55% 7.71% 10.80% 7.98% -
Total Cost 424,439 411,866 395,583 345,951 363,452 418,654 426,624 -0.34%
-
Net Worth 328,589 316,548 317,043 296,333 296,984 302,553 298,100 6.71%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - 5,269 5,269 - - -
Div Payout % - - - 39.29% 26.36% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 328,589 316,548 317,043 296,333 296,984 302,553 298,100 6.71%
NOSH 73,345 73,275 72,883 72,100 71,909 71,695 70,640 2.53%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.25% 5.70% 5.45% 3.73% 5.21% 4.94% 4.42% -
ROE 8.62% 7.86% 7.19% 4.53% 6.73% 7.19% 6.63% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 617.29 596.05 574.03 498.42 533.23 614.28 631.90 -1.54%
EPS 38.61 33.97 31.27 18.60 27.80 30.34 27.96 24.03%
DPS 0.00 0.00 0.00 7.31 7.46 0.00 0.00 -
NAPS 4.48 4.32 4.35 4.11 4.13 4.22 4.22 4.07%
Adjusted Per Share Value based on latest NOSH - 72,100
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 66.88 64.51 61.80 53.08 56.64 65.05 65.94 0.94%
EPS 4.18 3.68 3.37 1.98 2.95 3.21 2.92 27.04%
DPS 0.00 0.00 0.00 0.78 0.78 0.00 0.00 -
NAPS 0.4854 0.4676 0.4683 0.4377 0.4387 0.4469 0.4403 6.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 3.30 2.62 2.47 2.10 2.28 2.59 2.59 -
P/RPS 0.53 0.44 0.43 0.42 0.43 0.42 0.41 18.68%
P/EPS 8.55 7.71 7.90 11.29 8.20 8.54 9.26 -5.18%
EY 11.70 12.96 12.66 8.86 12.19 11.71 10.80 5.48%
DY 0.00 0.00 0.00 3.48 3.27 0.00 0.00 -
P/NAPS 0.74 0.61 0.57 0.51 0.55 0.61 0.61 13.75%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 21/05/14 12/02/14 18/10/13 30/08/13 29/05/13 05/02/13 30/10/12 -
Price 3.40 2.73 2.40 2.47 2.09 2.33 2.63 -
P/RPS 0.55 0.46 0.42 0.50 0.39 0.38 0.42 19.71%
P/EPS 8.81 8.04 7.67 13.28 7.52 7.68 9.41 -4.30%
EY 11.35 12.44 13.03 7.53 13.30 13.02 10.63 4.47%
DY 0.00 0.00 0.00 2.96 3.57 0.00 0.00 -
P/NAPS 0.76 0.63 0.55 0.60 0.51 0.55 0.62 14.55%

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