[SAM] YoY Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -22.8%
YoY- 249.87%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 CAGR
Revenue 302,531 274,306 214,587 140,245 60,611 25,562 73,552 20.00%
PBT 29,180 31,662 33,855 9,795 -5,536 3,484 7,032 20.13%
Tax -3,196 -6,471 -8,859 -1,146 -235 -7 -1,682 8.62%
NP 25,984 25,191 24,996 8,649 -5,771 3,477 5,350 22.60%
-
NP to SH 25,984 25,215 24,975 8,649 -5,771 3,477 5,350 22.60%
-
Tax Rate 10.95% 20.44% 26.17% 11.70% - 0.20% 23.92% -
Total Cost 276,547 249,115 189,591 131,596 66,382 22,085 68,202 19.78%
-
Net Worth 153,806 147,520 126,697 105,378 98,384 103,192 103,506 5.23%
Dividend
31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 CAGR
Div - 6,829 6,633 3,313 2,641 - - -
Div Payout % - 27.09% 26.56% 38.31% 0.00% - - -
Equity
31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 CAGR
Net Worth 153,806 147,520 126,697 105,378 98,384 103,192 103,506 5.23%
NOSH 71,006 68,296 66,333 66,275 66,029 65,727 64,691 1.20%
Ratio Analysis
31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 CAGR
NP Margin 8.59% 9.18% 11.65% 6.17% -9.52% 13.60% 7.27% -
ROE 16.89% 17.09% 19.71% 8.21% -5.87% 3.37% 5.17% -
Per Share
31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 CAGR
RPS 426.83 401.64 323.50 211.61 91.79 38.89 113.70 18.59%
EPS 36.66 36.92 37.65 13.05 -8.74 5.29 8.27 21.16%
DPS 0.00 10.00 10.00 5.00 4.00 0.00 0.00 -
NAPS 2.17 2.16 1.91 1.59 1.49 1.57 1.60 4.00%
Adjusted Per Share Value based on latest NOSH - 67,027
31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 CAGR
RPS 44.69 40.52 31.70 20.72 8.95 3.78 10.86 20.00%
EPS 3.84 3.72 3.69 1.28 -0.85 0.51 0.79 22.61%
DPS 0.00 1.01 0.98 0.49 0.39 0.00 0.00 -
NAPS 0.2272 0.2179 0.1871 0.1557 0.1453 0.1524 0.1529 5.23%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 CAGR
Date 31/03/10 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 28/06/02 -
Price 2.07 3.40 1.45 1.38 1.89 1.60 2.60 -
P/RPS 0.48 0.85 0.45 0.65 2.06 0.00 2.29 -18.24%
P/EPS 5.65 9.21 3.85 10.57 -21.62 0.00 31.44 -19.85%
EY 17.71 10.86 25.97 9.46 -4.62 0.00 3.18 24.78%
DY 0.00 2.94 6.90 3.62 2.12 0.00 0.00 -
P/NAPS 0.95 1.57 0.76 0.87 1.27 1.02 1.62 -6.64%
Price Multiplier on Announcement Date
31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 CAGR
Date 07/05/10 28/02/07 21/02/06 24/02/05 27/02/04 25/02/03 29/08/02 -
Price 2.07 2.58 2.49 1.38 1.86 1.50 2.02 -
P/RPS 0.48 0.64 0.77 0.65 2.03 0.00 1.78 -15.54%
P/EPS 5.65 6.99 6.61 10.57 -21.28 0.00 24.43 -17.20%
EY 17.71 14.31 15.12 9.46 -4.70 0.00 4.09 20.79%
DY 0.00 3.88 4.02 3.62 2.15 0.00 0.00 -
P/NAPS 0.95 1.19 1.30 0.87 1.25 0.96 1.26 -3.57%

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