[SAM] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
25-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 147.58%
YoY- -75.69%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Revenue 214,587 140,245 60,611 25,562 73,552 90,638 70,048 22.54%
PBT 33,855 9,795 -5,536 3,484 7,032 4,048 13,752 17.77%
Tax -8,859 -1,146 -235 -7 -1,682 -475 -2,195 28.83%
NP 24,996 8,649 -5,771 3,477 5,350 3,573 11,557 15.03%
-
NP to SH 24,975 8,649 -5,771 3,477 5,350 3,573 11,557 15.01%
-
Tax Rate 26.17% 11.70% - 0.20% 23.92% 11.73% 15.96% -
Total Cost 189,591 131,596 66,382 22,085 68,202 87,065 58,491 23.80%
-
Net Worth 126,697 105,378 98,384 103,192 103,506 95,245 95,606 5.24%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Div 6,633 3,313 2,641 - - 2,574 4,112 9.07%
Div Payout % 26.56% 38.31% 0.00% - - 72.05% 35.58% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 126,697 105,378 98,384 103,192 103,506 95,245 95,606 5.24%
NOSH 66,333 66,275 66,029 65,727 64,691 51,484 51,401 4.74%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 11.65% 6.17% -9.52% 13.60% 7.27% 3.94% 16.50% -
ROE 19.71% 8.21% -5.87% 3.37% 5.17% 3.75% 12.09% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
RPS 323.50 211.61 91.79 38.89 113.70 176.05 136.28 16.99%
EPS 37.65 13.05 -8.74 5.29 8.27 6.94 22.75 9.57%
DPS 10.00 5.00 4.00 0.00 0.00 5.00 8.00 4.13%
NAPS 1.91 1.59 1.49 1.57 1.60 1.85 1.86 0.48%
Adjusted Per Share Value based on latest NOSH - 65,806
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
RPS 31.72 20.73 8.96 3.78 10.87 13.40 10.35 22.55%
EPS 3.69 1.28 -0.85 0.51 0.79 0.53 1.71 14.98%
DPS 0.98 0.49 0.39 0.00 0.00 0.38 0.61 8.99%
NAPS 0.1873 0.1558 0.1454 0.1525 0.153 0.1408 0.1413 5.25%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 28/06/02 29/06/01 30/06/00 -
Price 1.45 1.38 1.89 1.60 2.60 2.13 6.05 -
P/RPS 0.45 0.65 2.06 0.00 2.29 1.21 4.44 -34.01%
P/EPS 3.85 10.57 -21.62 0.00 31.44 30.69 26.91 -29.74%
EY 25.97 9.46 -4.62 0.00 3.18 3.26 3.72 42.31%
DY 6.90 3.62 2.12 0.00 0.00 2.35 1.32 35.03%
P/NAPS 0.76 0.87 1.27 1.02 1.62 1.15 3.25 -23.19%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 30/06/00 CAGR
Date 21/02/06 24/02/05 27/02/04 25/02/03 29/08/02 24/08/01 28/08/00 -
Price 2.49 1.38 1.86 1.50 2.02 2.69 6.05 -
P/RPS 0.77 0.65 2.03 0.00 1.78 1.53 4.44 -27.25%
P/EPS 6.61 10.57 -21.28 0.00 24.43 38.76 26.91 -22.50%
EY 15.12 9.46 -4.70 0.00 4.09 2.58 3.72 29.00%
DY 4.02 3.62 2.15 0.00 0.00 1.86 1.32 22.41%
P/NAPS 1.30 0.87 1.25 0.96 1.26 1.45 3.25 -15.32%

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