[SAM] YoY Annualized Quarter Result on 31-Dec-2012 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
05-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Dec-2012 [#3]
Profit Trend
QoQ- -7.9%
YoY- 40.15%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 610,770 425,369 435,936 364,856 485,838 297,424 300,460 12.54%
PBT 67,736 30,085 30,068 21,858 14,981 23,208 22,384 20.25%
Tax -6,816 -4,421 -5,321 -3,682 -2,012 -2,926 -908 39.90%
NP 60,920 25,664 24,746 18,176 12,969 20,281 21,476 18.96%
-
NP to SH 60,920 25,664 24,746 18,176 12,969 20,281 21,476 18.96%
-
Tax Rate 10.06% 14.70% 17.70% 16.85% 13.43% 12.61% 4.06% -
Total Cost 549,850 399,705 411,189 346,680 472,869 277,142 278,984 11.96%
-
Net Worth 426,337 333,728 314,198 300,245 181,510 169,404 138,951 20.53%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 36,755 - - - - - - -
Div Payout % 60.33% - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 426,337 333,728 314,198 300,245 181,510 169,404 138,951 20.53%
NOSH 85,609 80,806 72,731 71,148 70,902 70,880 70,888 3.19%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 9.97% 6.03% 5.68% 4.98% 2.67% 6.82% 7.15% -
ROE 14.29% 7.69% 7.88% 6.05% 7.15% 11.97% 15.46% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 713.43 526.41 599.38 512.81 685.22 419.61 423.82 9.06%
EPS 71.16 31.76 34.03 25.55 18.29 28.61 30.29 15.29%
DPS 42.93 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.98 4.13 4.32 4.22 2.56 2.39 1.96 16.80%
Adjusted Per Share Value based on latest NOSH - 71,695
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 90.22 62.83 64.39 53.89 71.76 43.93 44.38 12.54%
EPS 9.00 3.79 3.66 2.68 1.92 3.00 3.17 18.98%
DPS 5.43 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6298 0.493 0.4641 0.4435 0.2681 0.2502 0.2052 20.54%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 7.40 2.69 2.62 2.59 2.07 2.07 2.04 -
P/RPS 1.04 0.51 0.44 0.51 0.30 0.49 0.48 13.74%
P/EPS 10.40 8.47 7.70 10.14 11.32 7.23 6.73 7.51%
EY 9.62 11.81 12.99 9.86 8.84 13.82 14.85 -6.97%
DY 5.80 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 0.65 0.61 0.61 0.81 0.87 1.04 6.17%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 17/02/16 25/02/15 12/02/14 05/02/13 09/02/12 13/01/11 08/02/10 -
Price 6.85 2.90 2.73 2.33 2.07 2.07 2.07 -
P/RPS 0.96 0.55 0.46 0.45 0.30 0.49 0.49 11.85%
P/EPS 9.63 9.13 8.02 9.12 11.32 7.23 6.83 5.89%
EY 10.39 10.95 12.46 10.96 8.84 13.82 14.63 -5.54%
DY 6.27 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.70 0.63 0.55 0.81 0.87 1.06 4.49%

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