[SAM] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 24.52%
YoY- 300.55%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 271,163 250,404 214,587 167,307 169,023 157,116 140,245 55.38%
PBT 51,239 45,199 33,855 21,689 16,021 14,926 9,794 202.28%
Tax -11,354 -9,773 -8,903 -4,215 -1,987 -3,086 -1,146 363.23%
NP 39,885 35,426 24,952 17,474 14,034 11,840 8,648 177.85%
-
NP to SH 39,900 35,449 24,975 17,492 14,047 11,840 8,648 177.92%
-
Tax Rate 22.16% 21.62% 26.30% 19.43% 12.40% 20.68% 11.70% -
Total Cost 231,278 214,978 189,635 149,833 154,989 145,276 131,597 45.78%
-
Net Worth 144,087 141,111 66,339 118,759 113,370 108,132 106,572 22.33%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,633 6,633 6,633 3,351 3,351 3,351 3,351 57.84%
Div Payout % 16.63% 18.71% 26.56% 19.16% 23.86% 28.31% 38.75% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 144,087 141,111 66,339 118,759 113,370 108,132 106,572 22.33%
NOSH 67,965 67,517 66,339 66,346 66,298 66,338 67,027 0.93%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 14.71% 14.15% 11.63% 10.44% 8.30% 7.54% 6.17% -
ROE 27.69% 25.12% 37.65% 14.73% 12.39% 10.95% 8.11% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 398.97 370.87 323.47 252.17 254.94 236.84 209.24 53.94%
EPS 58.71 52.50 37.65 26.36 21.19 17.85 12.90 175.39%
DPS 9.76 10.00 10.00 5.00 5.00 5.00 5.00 56.38%
NAPS 2.12 2.09 1.00 1.79 1.71 1.63 1.59 21.20%
Adjusted Per Share Value based on latest NOSH - 66,346
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 40.05 36.99 31.70 24.71 24.97 23.21 20.72 55.35%
EPS 5.89 5.24 3.69 2.58 2.07 1.75 1.28 177.42%
DPS 0.98 0.98 0.98 0.50 0.50 0.50 0.50 56.80%
NAPS 0.2128 0.2084 0.098 0.1754 0.1675 0.1597 0.1574 22.33%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 3.26 2.98 1.45 1.14 1.28 1.21 1.38 -
P/RPS 0.82 0.80 0.45 0.45 0.50 0.51 0.66 15.61%
P/EPS 5.55 5.68 3.85 4.32 6.04 6.78 10.70 -35.52%
EY 18.01 17.62 25.96 23.13 16.55 14.75 9.35 54.99%
DY 2.99 3.36 6.90 4.39 3.91 4.13 3.62 -11.99%
P/NAPS 1.54 1.43 1.45 0.64 0.75 0.74 0.87 46.48%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 27/07/06 26/04/06 21/02/06 18/11/05 19/08/05 24/05/05 24/02/05 -
Price 3.24 3.50 2.49 1.22 1.12 1.19 1.38 -
P/RPS 0.81 0.94 0.77 0.48 0.44 0.50 0.66 14.67%
P/EPS 5.52 6.67 6.61 4.63 5.29 6.67 10.70 -35.75%
EY 18.12 15.00 15.12 21.61 18.92 15.00 9.35 55.62%
DY 3.01 2.86 4.02 4.10 4.46 4.20 3.62 -11.60%
P/NAPS 1.53 1.67 2.49 0.68 0.65 0.73 0.87 45.84%

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