[SAM] YoY Annualized Quarter Result on 30-Sep-2013 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
18-Oct-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Sep-2013 [#2]
Profit Trend
QoQ- 160.55%
YoY- 28.69%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 497,448 606,106 410,970 411,862 342,002 511,540 299,866 8.79%
PBT 37,496 69,952 18,956 30,006 22,800 18,330 33,970 1.65%
Tax -6,528 -7,862 -3,550 -4,608 -3,064 -2,400 -3,618 10.32%
NP 30,968 62,090 15,406 25,398 19,736 15,930 30,352 0.33%
-
NP to SH 30,968 62,090 15,406 25,398 19,736 15,930 30,352 0.33%
-
Tax Rate 17.41% 11.24% 18.73% 15.36% 13.44% 13.09% 10.65% -
Total Cost 466,480 544,016 395,564 386,464 322,266 495,610 269,514 9.56%
-
Net Worth 371,113 408,419 301,628 315,300 299,159 179,263 169,409 13.94%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 92,059 54,910 - - 10,576 - - -
Div Payout % 297.27% 88.44% - - 53.59% - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 371,113 408,419 301,628 315,300 299,159 179,263 169,409 13.94%
NOSH 114,188 85,265 79,167 72,482 70,890 70,855 70,882 8.26%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 6.23% 10.24% 3.75% 6.17% 5.77% 3.11% 10.12% -
ROE 8.34% 15.20% 5.11% 8.06% 6.60% 8.89% 17.92% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 435.64 710.85 519.11 568.22 482.43 721.95 423.05 0.48%
EPS 27.12 72.82 19.46 35.04 27.84 22.48 42.82 -7.32%
DPS 80.62 64.40 0.00 0.00 14.92 0.00 0.00 -
NAPS 3.25 4.79 3.81 4.35 4.22 2.53 2.39 5.25%
Adjusted Per Share Value based on latest NOSH - 72,883
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 73.48 89.53 60.71 60.84 50.52 75.56 44.29 8.79%
EPS 4.57 9.17 2.28 3.75 2.92 2.35 4.48 0.33%
DPS 13.60 8.11 0.00 0.00 1.56 0.00 0.00 -
NAPS 0.5482 0.6033 0.4455 0.4657 0.4419 0.2648 0.2502 13.95%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 6.93 5.68 3.30 2.47 2.59 2.07 2.07 -
P/RPS 1.59 0.80 0.64 0.43 0.54 0.29 0.49 21.65%
P/EPS 25.55 7.80 16.96 7.05 9.30 9.21 4.83 31.96%
EY 3.91 12.82 5.90 14.19 10.75 10.86 20.69 -24.22%
DY 11.63 11.34 0.00 0.00 5.76 0.00 0.00 -
P/NAPS 2.13 1.19 0.87 0.57 0.61 0.82 0.87 16.07%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 25/11/15 05/11/14 18/10/13 30/10/12 11/10/11 14/10/10 -
Price 6.18 7.69 2.96 2.40 2.63 2.07 2.07 -
P/RPS 1.42 1.08 0.57 0.42 0.55 0.29 0.49 19.38%
P/EPS 22.79 10.56 15.21 6.85 9.45 9.21 4.83 29.47%
EY 4.39 9.47 6.57 14.60 10.59 10.86 20.69 -22.75%
DY 13.05 8.37 0.00 0.00 5.67 0.00 0.00 -
P/NAPS 1.90 1.61 0.78 0.55 0.62 0.82 0.87 13.89%

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