[SAM] YoY Annualized Quarter Result on 31-Dec-2009 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 164.74%
YoY- 452.23%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Revenue 364,856 485,838 297,424 300,460 297,270 191,190 155,108 10.91%
PBT 21,858 14,981 23,208 22,384 55,126 31,249 15,390 4.34%
Tax -3,682 -2,012 -2,926 -908 -12,250 -8,220 -4,186 -1.54%
NP 18,176 12,969 20,281 21,476 42,876 23,029 11,204 6.03%
-
NP to SH 18,176 12,969 20,281 21,476 42,900 22,994 11,204 6.03%
-
Tax Rate 16.85% 13.43% 12.61% 4.06% 22.22% 26.30% 27.20% -
Total Cost 346,680 472,869 277,142 278,984 254,394 168,161 143,904 11.23%
-
Net Worth 300,245 181,510 169,404 138,951 154,123 118,732 104,018 13.69%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 300,245 181,510 169,404 138,951 154,123 118,732 104,018 13.69%
NOSH 71,148 70,902 70,880 70,888 68,196 66,330 66,253 0.86%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.98% 2.67% 6.82% 7.15% 14.42% 12.05% 7.22% -
ROE 6.05% 7.15% 11.97% 15.46% 27.83% 19.37% 10.77% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
RPS 512.81 685.22 419.61 423.82 435.90 288.24 234.11 9.96%
EPS 25.55 18.29 28.61 30.29 62.91 34.67 16.91 5.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 2.56 2.39 1.96 2.26 1.79 1.57 12.72%
Adjusted Per Share Value based on latest NOSH - 70,888
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
RPS 53.89 71.76 43.93 44.38 43.91 28.24 22.91 10.91%
EPS 2.68 1.92 3.00 3.17 6.34 3.40 1.65 6.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4435 0.2681 0.2502 0.2052 0.2277 0.1754 0.1536 13.70%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 29/09/06 30/09/05 30/09/04 -
Price 2.59 2.07 2.07 2.04 3.46 1.14 1.28 -
P/RPS 0.51 0.30 0.49 0.48 0.79 0.40 0.55 -0.91%
P/EPS 10.14 11.32 7.23 6.73 5.50 3.29 7.57 3.60%
EY 9.86 8.84 13.82 14.85 18.18 30.41 13.21 -3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.81 0.87 1.04 1.53 0.64 0.82 -3.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Date 05/02/13 09/02/12 13/01/11 08/02/10 09/11/06 18/11/05 22/11/04 -
Price 2.33 2.07 2.07 2.07 4.00 1.22 1.22 -
P/RPS 0.45 0.30 0.49 0.49 0.92 0.42 0.52 -1.73%
P/EPS 9.12 11.32 7.23 6.83 6.36 3.52 7.21 2.88%
EY 10.96 8.84 13.82 14.63 15.73 28.42 13.86 -2.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.81 0.87 1.06 1.77 0.68 0.78 -4.14%

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