[SAM] QoQ TTM Result on 30-Sep-2010 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
14-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2011
Quarter
30-Sep-2010 [#2]
Profit Trend
QoQ- 32.66%
YoY- 4047.23%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 366,384 308,247 300,254 341,591 301,332 302,531 255,113 27.37%
PBT 21,193 20,968 29,798 41,764 31,949 29,180 13,371 36.05%
Tax -2,666 -3,136 -4,710 -4,660 -3,979 -3,196 934 -
NP 18,527 17,832 25,088 37,104 27,970 25,984 14,305 18.87%
-
NP to SH 18,527 17,832 25,088 37,104 27,970 25,984 14,308 18.85%
-
Tax Rate 12.58% 14.96% 15.81% 11.16% 12.45% 10.95% -6.99% -
Total Cost 347,857 290,415 275,166 304,487 273,362 276,547 240,808 27.87%
-
Net Worth 175,149 171,427 167,300 169,442 156,528 154,084 138,940 16.74%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 175,149 171,427 167,300 169,442 156,528 154,084 138,940 16.74%
NOSH 70,910 70,837 69,999 70,896 70,827 71,006 70,888 0.02%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.06% 5.78% 8.36% 10.86% 9.28% 8.59% 5.61% -
ROE 10.58% 10.40% 15.00% 21.90% 17.87% 16.86% 10.30% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 516.68 435.14 428.93 481.82 425.45 426.06 359.88 27.34%
EPS 26.13 25.17 35.84 52.34 39.49 36.59 20.18 18.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.47 2.42 2.39 2.39 2.21 2.17 1.96 16.71%
Adjusted Per Share Value based on latest NOSH - 70,896
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 54.12 45.53 44.35 50.46 44.51 44.69 37.68 27.38%
EPS 2.74 2.63 3.71 5.48 4.13 3.84 2.11 19.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2587 0.2532 0.2471 0.2503 0.2312 0.2276 0.2052 16.75%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.04 -
P/RPS 0.40 0.48 0.48 0.43 0.49 0.49 0.57 -21.08%
P/EPS 7.92 8.22 5.78 3.96 5.24 5.66 10.11 -15.05%
EY 12.62 12.16 17.31 25.28 19.08 17.68 9.89 17.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.87 0.87 0.94 0.95 1.04 -13.30%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 29/07/11 20/04/11 13/01/11 14/10/10 22/07/10 07/05/10 08/02/10 -
Price 2.07 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.40 0.48 0.48 0.43 0.49 0.49 0.58 -21.99%
P/EPS 7.92 8.22 5.78 3.96 5.24 5.66 10.26 -15.89%
EY 12.62 12.16 17.31 25.28 19.08 17.68 9.75 18.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.86 0.87 0.87 0.94 0.95 1.06 -14.40%

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