[SAM] YoY Cumulative Quarter Result on 30-Sep-2012 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
30-Oct-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
30-Sep-2012 [#2]
Profit Trend
QoQ- 9.44%
YoY- 23.89%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 303,053 205,485 205,931 171,001 255,770 149,933 110,873 18.23%
PBT 34,976 9,478 15,003 11,400 9,165 16,985 4,401 41.24%
Tax -3,931 -1,775 -2,304 -1,532 -1,200 -1,809 -345 49.98%
NP 31,045 7,703 12,699 9,868 7,965 15,176 4,056 40.36%
-
NP to SH 31,045 7,703 12,699 9,868 7,965 15,176 4,056 40.36%
-
Tax Rate 11.24% 18.73% 15.36% 13.44% 13.09% 10.65% 7.84% -
Total Cost 272,008 197,782 193,232 161,133 247,805 134,757 106,817 16.84%
-
Net Worth 408,419 301,628 315,300 299,159 179,263 169,409 126,927 21.49%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 27,455 - - 5,288 - - - -
Div Payout % 88.44% - - 53.59% - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 408,419 301,628 315,300 299,159 179,263 169,409 126,927 21.49%
NOSH 85,265 79,167 72,482 70,890 70,855 70,882 70,837 3.13%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 10.24% 3.75% 6.17% 5.77% 3.11% 10.12% 3.66% -
ROE 7.60% 2.55% 4.03% 3.30% 4.44% 8.96% 3.20% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 355.42 259.56 284.11 241.22 360.98 211.52 156.36 14.65%
EPS 36.41 9.73 17.52 13.92 11.24 21.41 5.72 36.11%
DPS 32.20 0.00 0.00 7.46 0.00 0.00 0.00 -
NAPS 4.79 3.81 4.35 4.22 2.53 2.39 1.79 17.81%
Adjusted Per Share Value based on latest NOSH - 70,640
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 44.76 30.35 30.42 25.26 37.78 22.15 16.38 18.23%
EPS 4.59 1.14 1.88 1.46 1.18 2.24 0.60 40.34%
DPS 4.06 0.00 0.00 0.78 0.00 0.00 0.00 -
NAPS 0.6033 0.4455 0.4657 0.4419 0.2648 0.2502 0.1875 21.49%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 5.68 3.30 2.47 2.59 2.07 2.07 1.80 -
P/RPS 1.60 1.27 0.87 1.07 0.57 0.98 1.15 5.65%
P/EPS 15.60 33.92 14.10 18.61 18.41 9.67 31.47 -11.03%
EY 6.41 2.95 7.09 5.37 5.43 10.34 3.18 12.38%
DY 5.67 0.00 0.00 2.88 0.00 0.00 0.00 -
P/NAPS 1.19 0.87 0.57 0.61 0.82 0.87 1.01 2.76%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 25/11/15 05/11/14 18/10/13 30/10/12 11/10/11 14/10/10 12/11/09 -
Price 7.69 2.96 2.40 2.63 2.07 2.07 2.05 -
P/RPS 2.16 1.14 0.84 1.09 0.57 0.98 1.31 8.68%
P/EPS 21.12 30.42 13.70 18.89 18.41 9.67 35.84 -8.43%
EY 4.73 3.29 7.30 5.29 5.43 10.34 2.79 9.19%
DY 4.19 0.00 0.00 2.84 0.00 0.00 0.00 -
P/NAPS 1.61 0.78 0.55 0.62 0.82 0.87 1.15 5.76%

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