[SAM] YoY Annualized Quarter Result on 30-Sep-2012 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- -45.28%
YoY- 23.89%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 606,106 410,970 411,862 342,002 511,540 299,866 221,746 18.23%
PBT 69,952 18,956 30,006 22,800 18,330 33,970 8,802 41.24%
Tax -7,862 -3,550 -4,608 -3,064 -2,400 -3,618 -690 49.98%
NP 62,090 15,406 25,398 19,736 15,930 30,352 8,112 40.36%
-
NP to SH 62,090 15,406 25,398 19,736 15,930 30,352 8,112 40.36%
-
Tax Rate 11.24% 18.73% 15.36% 13.44% 13.09% 10.65% 7.84% -
Total Cost 544,016 395,564 386,464 322,266 495,610 269,514 213,634 16.84%
-
Net Worth 408,419 301,628 315,300 299,159 179,263 169,409 126,927 21.49%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 54,910 - - 10,576 - - - -
Div Payout % 88.44% - - 53.59% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 408,419 301,628 315,300 299,159 179,263 169,409 126,927 21.49%
NOSH 85,265 79,167 72,482 70,890 70,855 70,882 70,837 3.13%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.24% 3.75% 6.17% 5.77% 3.11% 10.12% 3.66% -
ROE 15.20% 5.11% 8.06% 6.60% 8.89% 17.92% 6.39% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 710.85 519.11 568.22 482.43 721.95 423.05 312.72 14.65%
EPS 72.82 19.46 35.04 27.84 22.48 42.82 11.44 36.11%
DPS 64.40 0.00 0.00 14.92 0.00 0.00 0.00 -
NAPS 4.79 3.81 4.35 4.22 2.53 2.39 1.79 17.81%
Adjusted Per Share Value based on latest NOSH - 70,640
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 89.53 60.71 60.84 50.52 75.56 44.29 32.75 18.23%
EPS 9.17 2.28 3.75 2.92 2.35 4.48 1.20 40.32%
DPS 8.11 0.00 0.00 1.56 0.00 0.00 0.00 -
NAPS 0.6033 0.4455 0.4657 0.4419 0.2648 0.2502 0.1875 21.49%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.68 3.30 2.47 2.59 2.07 2.07 1.80 -
P/RPS 0.80 0.64 0.43 0.54 0.29 0.49 0.58 5.50%
P/EPS 7.80 16.96 7.05 9.30 9.21 4.83 15.73 -11.02%
EY 12.82 5.90 14.19 10.75 10.86 20.69 6.36 12.38%
DY 11.34 0.00 0.00 5.76 0.00 0.00 0.00 -
P/NAPS 1.19 0.87 0.57 0.61 0.82 0.87 1.01 2.76%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 05/11/14 18/10/13 30/10/12 11/10/11 14/10/10 12/11/09 -
Price 7.69 2.96 2.40 2.63 2.07 2.07 2.05 -
P/RPS 1.08 0.57 0.42 0.55 0.29 0.49 0.66 8.55%
P/EPS 10.56 15.21 6.85 9.45 9.21 4.83 17.92 -8.43%
EY 9.47 6.57 14.60 10.59 10.86 20.69 5.58 9.21%
DY 8.37 0.00 0.00 5.67 0.00 0.00 0.00 -
P/NAPS 1.61 0.78 0.55 0.62 0.82 0.87 1.15 5.76%

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