[SAM] QoQ TTM Result on 31-Mar-2002 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- 39.45%
YoY- -13.25%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 57,358 65,705 73,552 79,011 81,129 82,979 87,638 -24.55%
PBT 2,622 2,399 7,032 7,202 5,303 3,402 4,041 -24.99%
Tax 855 371 119 48 1,947 2,286 2,045 -43.99%
NP 3,477 2,770 7,151 7,250 7,250 5,688 6,086 -31.07%
-
NP to SH 1,676 969 5,350 6,607 4,738 3,176 3,574 -39.55%
-
Tax Rate -32.61% -15.46% -1.69% -0.67% -36.72% -67.20% -50.61% -
Total Cost 53,881 62,935 66,401 71,761 73,879 77,291 81,552 -24.08%
-
Net Worth 103,316 102,522 103,508 93,005 104,500 102,468 96,030 4.98%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - 2,474 2,474 - - -
Div Payout % - - - 37.46% 52.24% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 103,316 102,522 103,508 93,005 104,500 102,468 96,030 4.98%
NOSH 65,806 65,719 64,692 57,410 51,478 51,491 49,499 20.84%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.06% 4.22% 9.72% 9.18% 8.94% 6.85% 6.94% -
ROE 1.62% 0.95% 5.17% 7.10% 4.53% 3.10% 3.72% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 87.16 99.98 113.69 137.62 157.60 161.15 177.05 -37.57%
EPS 2.55 1.47 8.27 11.51 9.20 6.17 7.22 -49.93%
DPS 0.00 0.00 0.00 4.31 4.81 0.00 0.00 -
NAPS 1.57 1.56 1.60 1.62 2.03 1.99 1.94 -13.12%
Adjusted Per Share Value based on latest NOSH - 57,410
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 8.47 9.71 10.86 11.67 11.98 12.26 12.95 -24.59%
EPS 0.25 0.14 0.79 0.98 0.70 0.47 0.53 -39.32%
DPS 0.00 0.00 0.00 0.37 0.37 0.00 0.00 -
NAPS 0.1526 0.1514 0.1529 0.1374 0.1544 0.1514 0.1418 5.00%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.60 1.78 2.60 2.92 3.16 2.18 2.13 -
P/RPS 1.84 1.78 2.29 2.12 2.01 1.35 1.20 32.86%
P/EPS 62.82 120.72 31.44 25.37 34.33 35.34 29.50 65.29%
EY 1.59 0.83 3.18 3.94 2.91 2.83 3.39 -39.54%
DY 0.00 0.00 0.00 1.48 1.52 0.00 0.00 -
P/NAPS 1.02 1.14 1.62 1.80 1.56 1.10 1.10 -4.89%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 26/11/02 29/08/02 28/05/02 05/02/02 04/01/02 24/08/01 -
Price 1.50 1.82 2.02 2.75 2.72 3.50 2.69 -
P/RPS 1.72 1.82 1.78 2.00 1.73 2.17 1.52 8.56%
P/EPS 58.90 123.44 24.43 23.90 29.55 56.74 37.26 35.58%
EY 1.70 0.81 4.09 4.18 3.38 1.76 2.68 -26.11%
DY 0.00 0.00 0.00 1.57 1.77 0.00 0.00 -
P/NAPS 0.96 1.17 1.26 1.70 1.34 1.76 1.39 -21.81%

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