[SAM] QoQ TTM Result on 31-Dec-2009 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 1622.13%
YoY- 356.0%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 341,591 301,332 302,531 255,113 187,081 170,051 169,536 59.45%
PBT 41,764 31,949 29,180 13,371 -2,171 -4,580 -8,775 -
Tax -4,660 -3,979 -3,196 934 1,227 1,306 1,055 -
NP 37,104 27,970 25,984 14,305 -944 -3,274 -7,720 -
-
NP to SH 37,104 27,970 25,984 14,308 -940 -3,270 -7,717 -
-
Tax Rate 11.16% 12.45% 10.95% -6.99% - - - -
Total Cost 304,487 273,362 276,547 240,808 188,025 173,325 177,256 43.38%
-
Net Worth 169,442 156,528 154,084 138,940 126,798 124,471 122,530 24.09%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 169,442 156,528 154,084 138,940 126,798 124,471 122,530 24.09%
NOSH 70,896 70,827 71,006 70,888 70,837 71,126 70,826 0.06%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 10.86% 9.28% 8.59% 5.61% -0.50% -1.93% -4.55% -
ROE 21.90% 17.87% 16.86% 10.30% -0.74% -2.63% -6.30% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 481.82 425.45 426.06 359.88 264.10 239.08 239.37 59.35%
EPS 52.34 39.49 36.59 20.18 -1.33 -4.60 -10.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 2.21 2.17 1.96 1.79 1.75 1.73 24.01%
Adjusted Per Share Value based on latest NOSH - 70,888
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 50.46 44.51 44.69 37.68 27.63 25.12 25.04 59.47%
EPS 5.48 4.13 3.84 2.11 -0.14 -0.48 -1.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2503 0.2312 0.2276 0.2052 0.1873 0.1839 0.181 24.09%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 2.07 2.07 2.07 2.04 1.80 2.10 2.00 -
P/RPS 0.43 0.49 0.49 0.57 0.68 0.88 0.84 -35.98%
P/EPS 3.96 5.24 5.66 10.11 -135.65 -45.68 -18.36 -
EY 25.28 19.08 17.68 9.89 -0.74 -2.19 -5.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.95 1.04 1.01 1.20 1.16 -17.43%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 14/10/10 22/07/10 07/05/10 08/02/10 12/11/09 04/08/09 14/04/09 -
Price 2.07 2.07 2.07 2.07 2.05 1.99 2.04 -
P/RPS 0.43 0.49 0.49 0.58 0.78 0.83 0.85 -36.48%
P/EPS 3.96 5.24 5.66 10.26 -154.49 -43.29 -18.72 -
EY 25.28 19.08 17.68 9.75 -0.65 -2.31 -5.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.94 0.95 1.06 1.15 1.14 1.18 -18.37%

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