[SAM] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 38.92%
YoY- 105.24%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Revenue 297,424 300,460 297,270 191,190 155,108 60,865 73,885 17.23%
PBT 23,208 22,384 55,126 31,249 15,390 -3,648 9,782 10.36%
Tax -2,926 -908 -12,250 -8,220 -4,186 1,337 -1,105 11.75%
NP 20,281 21,476 42,876 23,029 11,204 -2,310 8,677 10.17%
-
NP to SH 20,281 21,476 42,900 22,994 11,204 -2,310 8,677 10.17%
-
Tax Rate 12.61% 4.06% 22.22% 26.30% 27.20% - 11.30% -
Total Cost 277,142 278,984 254,394 168,161 143,904 63,175 65,208 17.96%
-
Net Worth 169,404 138,951 154,123 118,732 104,018 101,963 92,807 7.11%
Dividend
31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Net Worth 169,404 138,951 154,123 118,732 104,018 101,963 92,807 7.11%
NOSH 70,880 70,888 68,196 66,330 66,253 65,873 57,288 2.46%
Ratio Analysis
31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
NP Margin 6.82% 7.15% 14.42% 12.05% 7.22% -3.80% 11.74% -
ROE 11.97% 15.46% 27.83% 19.37% 10.77% -2.27% 9.35% -
Per Share
31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
RPS 419.61 423.82 435.90 288.24 234.11 92.37 128.97 14.41%
EPS 28.61 30.29 62.91 34.67 16.91 -3.51 15.15 7.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.39 1.96 2.26 1.79 1.57 1.5474 1.62 4.53%
Adjusted Per Share Value based on latest NOSH - 66,346
31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
RPS 43.93 44.38 43.91 28.24 22.91 8.99 10.91 17.23%
EPS 3.00 3.17 6.34 3.40 1.65 -0.34 1.28 10.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2502 0.2052 0.2277 0.1754 0.1536 0.1506 0.1371 7.10%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Date 30/12/10 31/12/09 29/09/06 30/09/05 30/09/04 30/09/03 29/03/02 -
Price 2.07 2.04 3.46 1.14 1.28 1.96 2.92 -
P/RPS 0.49 0.48 0.79 0.40 0.55 2.12 2.26 -16.01%
P/EPS 7.23 6.73 5.50 3.29 7.57 -55.89 19.28 -10.59%
EY 13.82 14.85 18.18 30.41 13.21 -1.79 5.19 11.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.04 1.53 0.64 0.82 1.27 1.80 -7.96%
Price Multiplier on Announcement Date
31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 31/03/02 CAGR
Date 13/01/11 08/02/10 09/11/06 18/11/05 22/11/04 17/11/03 28/05/02 -
Price 2.07 2.07 4.00 1.22 1.22 1.95 2.75 -
P/RPS 0.49 0.49 0.92 0.42 0.52 2.11 2.13 -15.44%
P/EPS 7.23 6.83 6.36 3.52 7.21 -55.61 18.16 -9.98%
EY 13.82 14.63 15.73 28.42 13.86 -1.80 5.51 11.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.06 1.77 0.68 0.78 1.26 1.70 -7.36%

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