[SAM] YoY Annualized Quarter Result on 30-Jun-2013 [#1]

Stock

[SAM] SAM ENGINEERING & EQUIPMENT

Announcement Date

30-Aug-2013

Admission Sponsor

Sponsor

Financial Year

31-Mar-2014

Quarter

30-Jun-2013 [#1]

Profit Trend

QoQ- -51.16%

YoY- -72.97%

Quarter Report

SAM-Q1FY14-130830.pdf

Latest QR

Upcoming QR

SAM's Result

SAM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Annualized Quarter Result
Revenue	508,728	537,856	372,628	378,972	475,296	411,524	178,976	18.99%
YoY %	-5.42%	44.34%	-1.67%	-20.27%	15.50%	129.93%	-	-
Horiz. %	284.24%	300.52%	208.20%	211.74%	265.56%	229.93%	100.00%	-
PBT	43,220	59,512	8,480	11,132	39,752	16,208	15,308	18.86%
YoY %	-27.38%	601.79%	-23.82%	-72.00%	145.26%	5.88%	-	-
Horiz. %	282.34%	388.76%	55.40%	72.72%	259.68%	105.88%	100.00%	-
Tax	-3,852	-6,504	-2,184	-1,384	-3,684	-1,444	-3,324	2.48%
YoY %	40.77%	-197.80%	-57.80%	62.43%	-155.12%	56.56%	-	-
Horiz. %	115.88%	195.67%	65.70%	41.64%	110.83%	43.44%	100.00%	-
NP	39,368	53,008	6,296	9,748	36,068	14,764	11,984	21.90%
YoY %	-25.73%	741.93%	-35.41%	-72.97%	144.30%	23.20%	-	-
Horiz. %	328.50%	442.32%	52.54%	81.34%	300.97%	123.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,368	53,008	6,296	9,748	36,068	14,764	11,984	21.90%
YoY %	-25.73%	741.93%	-35.41%	-72.97%	144.30%	23.20%	-	-
Horiz. %	328.50%	442.32%	52.54%	81.34%	300.97%	123.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.91%	10.93%	25.75%	12.43%	9.27%	8.91%	21.71%	-
YoY %	-18.48%	-57.55%	107.16%	34.09%	4.04%	-58.96%	-	-
Horiz. %	41.04%	50.35%	118.61%	57.25%	42.70%	41.04%	100.00%	-
Total Cost	469,360	484,848	366,332	369,224	439,228	396,760	166,992	18.77%
YoY %	-3.19%	32.35%	-0.78%	-15.94%	10.70%	137.59%	-	-
Horiz. %	281.07%	290.34%	219.37%	221.10%	263.02%	237.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	368,690	392,245	319,318	296,333	196,360	175,149	156,528	15.33%
YoY %	-6.01%	22.84%	7.76%	50.91%	12.11%	11.90%	-	-
Horiz. %	235.54%	250.59%	204.00%	189.32%	125.45%	111.90%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	165,132	108,647	-	-	-	-	-	-
YoY %	51.99%	0.00%	-	-	-	-	-	-
Horiz. %	151.99%	100.00%	-	-	-	-	-	-
Div Payout %	419.46%	204.97%	-	-	-	-	-	-
YoY %	104.64%	0.00%	-	-	-	-	-	-
Horiz. %	204.64%	100.00%	-	-	-	-	-	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	368,690	392,245	319,318	296,333	196,360	175,149	156,528	15.33%
YoY %	-6.01%	22.84%	7.76%	50.91%	12.11%	11.90%	-	-
Horiz. %	235.54%	250.59%	204.00%	189.32%	125.45%	111.90%	100.00%	-
NOSH	102,414	84,353	75,311	72,100	70,888	70,910	70,827	6.33%
YoY %	21.41%	12.01%	4.45%	1.71%	-0.03%	0.12%	-	-
Horiz. %	144.60%	119.10%	106.33%	101.80%	100.09%	100.12%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	7.74%	9.86%	1.69%	2.57%	7.59%	3.59%	6.70%	-
YoY %	-21.50%	483.43%	-34.24%	-66.14%	111.42%	-46.42%	-	-
Horiz. %	115.52%	147.16%	25.22%	38.36%	113.28%	53.58%	100.00%	-
ROE	10.68%	13.51%	1.97%	3.29%	18.37%	8.43%	7.66%	-
YoY %	-20.95%	585.79%	-40.12%	-82.09%	117.91%	10.05%	-	-
Horiz. %	139.43%	176.37%	25.72%	42.95%	239.82%	110.05%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	496.74	637.62	494.79	525.62	670.49	580.34	252.69	11.91%
YoY %	-22.09%	28.87%	-5.87%	-21.61%	15.53%	129.66%	-	-
Horiz. %	196.58%	252.33%	195.81%	208.01%	265.34%	229.66%	100.00%	-
EPS	38.44	62.84	8.36	13.52	50.88	20.84	16.92	14.64%
YoY %	-38.83%	651.67%	-38.17%	-73.43%	144.15%	23.17%	-	-
Horiz. %	227.19%	371.39%	49.41%	79.91%	300.71%	123.17%	100.00%	-
DPS	161.24	128.80	0.00	0.00	0.00	0.00	0.00	-
YoY %	25.19%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	125.19%	100.00%	-	-	-	-	-	-
NAPS	3.60	4.65	4.24	4.11	2.77	2.47	2.21	8.46%
YoY %	-22.58%	9.67%	3.16%	48.38%	12.15%	11.76%	-	-
Horiz. %	162.90%	210.41%	191.86%	185.97%	125.34%	111.76%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 72,100
RPS	75.15	79.45	55.04	55.98	70.21	60.79	26.44	18.99%
YoY %	-5.41%	44.35%	-1.68%	-20.27%	15.50%	129.92%	-	-
Horiz. %	284.23%	300.49%	208.17%	211.72%	265.54%	229.92%	100.00%	-
EPS	5.82	7.83	0.93	1.44	5.33	2.18	1.77	21.92%
YoY %	-25.67%	741.94%	-35.42%	-72.98%	144.50%	23.16%	-	-
Horiz. %	328.81%	442.37%	52.54%	81.36%	301.13%	123.16%	100.00%	-
DPS	24.39	16.05	0.00	0.00	0.00	0.00	0.00	-
YoY %	51.96%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	151.96%	100.00%	-	-	-	-	-	-
NAPS	0.5446	0.5794	0.4717	0.4377	0.2901	0.2587	0.2312	15.33%
YoY %	-6.01%	22.83%	7.77%	50.88%	12.14%	11.89%	-	-
Horiz. %	235.55%	250.61%	204.02%	189.32%	125.48%	111.89%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	7.82	5.15	3.40	2.10	3.00	2.07	2.07	-
P/RPS	1.57	0.81	0.69	0.40	0.45	0.36	0.82	11.42%
YoY %	93.83%	17.39%	72.50%	-11.11%	25.00%	-56.10%	-	-
Horiz. %	191.46%	98.78%	84.15%	48.78%	54.88%	43.90%	100.00%	-
P/EPS	20.34	8.20	40.67	15.53	5.90	9.94	12.23	8.83%
YoY %	148.05%	-79.84%	161.88%	163.22%	-40.64%	-18.72%	-	-
Horiz. %	166.31%	67.05%	332.54%	126.98%	48.24%	81.28%	100.00%	-
EY	4.92	12.20	2.46	6.44	16.96	10.06	8.17	-8.09%
YoY %	-59.67%	395.93%	-61.80%	-62.03%	68.59%	23.13%	-	-
Horiz. %	60.22%	149.33%	30.11%	78.82%	207.59%	123.13%	100.00%	-
DY	20.62	25.01	0.00	0.00	0.00	0.00	0.00	-
YoY %	-17.55%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	82.45%	100.00%	-	-	-	-	-	-
P/NAPS	2.17	1.11	0.80	0.51	1.08	0.84	0.94	14.94%
YoY %	95.50%	38.75%	56.86%	-52.78%	28.57%	-10.64%	-	-
Horiz. %	230.85%	118.09%	85.11%	54.26%	114.89%	89.36%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	17/08/16	25/08/15	29/08/14	30/08/13	30/08/12	29/07/11	22/07/10	-
Price	7.50	4.72	3.50	2.47	2.52	2.07	2.07	-
P/RPS	1.51	0.74	0.71	0.47	0.38	0.36	0.82	10.70%
YoY %	104.05%	4.23%	51.06%	23.68%	5.56%	-56.10%	-	-
Horiz. %	184.15%	90.24%	86.59%	57.32%	46.34%	43.90%	100.00%	-
P/EPS	19.51	7.51	41.87	18.27	4.95	9.94	12.23	8.08%
YoY %	159.79%	-82.06%	129.17%	269.09%	-50.20%	-18.72%	-	-
Horiz. %	159.53%	61.41%	342.35%	149.39%	40.47%	81.28%	100.00%	-
EY	5.13	13.31	2.39	5.47	20.19	10.06	8.17	-7.45%
YoY %	-61.46%	456.90%	-56.31%	-72.91%	100.70%	23.13%	-	-
Horiz. %	62.79%	162.91%	29.25%	66.95%	247.12%	123.13%	100.00%	-
DY	21.50	27.29	0.00	0.00	0.00	0.00	0.00	-
YoY %	-21.22%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	78.78%	100.00%	-	-	-	-	-	-
P/NAPS	2.08	1.02	0.83	0.60	0.91	0.84	0.94	14.13%
YoY %	103.92%	22.89%	38.33%	-34.07%	8.33%	-10.64%	-	-
Horiz. %	221.28%	108.51%	88.30%	63.83%	96.81%	89.36%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos