[SAM] QoQ TTM Result on 31-Dec-2011 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
09-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2012
Quarter
31-Dec-2011 [#3]
Profit Trend
QoQ- 16.28%
YoY- -50.84%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 446,375 547,087 531,144 449,558 414,084 366,384 308,247 27.91%
PBT 21,464 25,068 19,182 14,783 13,133 21,193 20,968 1.56%
Tax -1,713 -1,941 -1,381 -2,450 -2,527 -2,666 -3,136 -33.10%
NP 19,751 23,127 17,801 12,333 10,606 18,527 17,832 7.03%
-
NP to SH 19,751 23,127 17,801 12,333 10,606 18,527 17,832 7.03%
-
Tax Rate 7.98% 7.74% 7.20% 16.57% 19.24% 12.58% 14.96% -
Total Cost 426,624 523,960 513,343 437,225 403,478 347,857 290,415 29.13%
-
Net Worth 298,100 196,360 189,301 181,315 179,442 175,149 171,427 44.46%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 298,100 196,360 189,301 181,315 179,442 175,149 171,427 44.46%
NOSH 70,640 70,888 70,899 70,826 70,925 70,910 70,837 -0.18%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.42% 4.23% 3.35% 2.74% 2.56% 5.06% 5.78% -
ROE 6.63% 11.78% 9.40% 6.80% 5.91% 10.58% 10.40% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 631.90 771.76 749.15 634.73 583.83 516.68 435.14 28.14%
EPS 27.96 32.62 25.11 17.41 14.95 26.13 25.17 7.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 2.77 2.67 2.56 2.53 2.47 2.42 44.72%
Adjusted Per Share Value based on latest NOSH - 70,826
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 65.94 80.81 78.46 66.41 61.17 54.12 45.53 27.92%
EPS 2.92 3.42 2.63 1.82 1.57 2.74 2.63 7.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4403 0.2901 0.2796 0.2678 0.2651 0.2587 0.2532 44.46%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.59 3.00 2.07 2.07 2.07 2.07 2.07 -
P/RPS 0.41 0.39 0.28 0.33 0.35 0.40 0.48 -9.94%
P/EPS 9.26 9.20 8.24 11.89 13.84 7.92 8.22 8.24%
EY 10.80 10.87 12.13 8.41 7.22 12.62 12.16 -7.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 1.08 0.78 0.81 0.82 0.84 0.86 -20.41%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/10/12 30/08/12 23/05/12 09/02/12 11/10/11 29/07/11 20/04/11 -
Price 2.63 2.52 3.03 2.07 2.07 2.07 2.07 -
P/RPS 0.42 0.33 0.40 0.33 0.35 0.40 0.48 -8.49%
P/EPS 9.41 7.72 12.07 11.89 13.84 7.92 8.22 9.40%
EY 10.63 12.95 8.29 8.41 7.22 12.62 12.16 -8.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.91 1.13 0.81 0.82 0.84 0.86 -19.55%

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