[SAM] QoQ TTM Result on 30-Sep-2011 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
11-Oct-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
30-Sep-2011 [#2]
Profit Trend
QoQ- -42.75%
YoY- -71.42%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 547,087 531,144 449,558 414,084 366,384 308,247 300,254 49.23%
PBT 25,068 19,182 14,783 13,133 21,193 20,968 29,798 -10.89%
Tax -1,941 -1,381 -2,450 -2,527 -2,666 -3,136 -4,710 -44.65%
NP 23,127 17,801 12,333 10,606 18,527 17,832 25,088 -5.28%
-
NP to SH 23,127 17,801 12,333 10,606 18,527 17,832 25,088 -5.28%
-
Tax Rate 7.74% 7.20% 16.57% 19.24% 12.58% 14.96% 15.81% -
Total Cost 523,960 513,343 437,225 403,478 347,857 290,415 275,166 53.68%
-
Net Worth 196,360 189,301 181,315 179,442 175,149 171,427 167,300 11.27%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 196,360 189,301 181,315 179,442 175,149 171,427 167,300 11.27%
NOSH 70,888 70,899 70,826 70,925 70,910 70,837 69,999 0.84%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 4.23% 3.35% 2.74% 2.56% 5.06% 5.78% 8.36% -
ROE 11.78% 9.40% 6.80% 5.91% 10.58% 10.40% 15.00% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 771.76 749.15 634.73 583.83 516.68 435.14 428.93 47.98%
EPS 32.62 25.11 17.41 14.95 26.13 25.17 35.84 -6.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.77 2.67 2.56 2.53 2.47 2.42 2.39 10.34%
Adjusted Per Share Value based on latest NOSH - 70,925
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 80.81 78.46 66.41 61.17 54.12 45.53 44.35 49.23%
EPS 3.42 2.63 1.82 1.57 2.74 2.63 3.71 -5.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2901 0.2796 0.2678 0.2651 0.2587 0.2532 0.2471 11.29%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 3.00 2.07 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.39 0.28 0.33 0.35 0.40 0.48 0.48 -12.93%
P/EPS 9.20 8.24 11.89 13.84 7.92 8.22 5.78 36.36%
EY 10.87 12.13 8.41 7.22 12.62 12.16 17.31 -26.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.78 0.81 0.82 0.84 0.86 0.87 15.52%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 23/05/12 09/02/12 11/10/11 29/07/11 20/04/11 13/01/11 -
Price 2.52 3.03 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.33 0.40 0.33 0.35 0.40 0.48 0.48 -22.12%
P/EPS 7.72 12.07 11.89 13.84 7.92 8.22 5.78 21.30%
EY 12.95 8.29 8.41 7.22 12.62 12.16 17.31 -17.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.13 0.81 0.82 0.84 0.86 0.87 3.04%

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