[SAM] YoY Cumulative 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- 297.12%
YoY- 388.19%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Revenue 273,642 364,379 223,068 225,345 222,953 143,393 116,331 10.91%
PBT 16,394 11,236 17,406 16,788 41,345 23,437 11,543 4.34%
Tax -2,762 -1,509 -2,195 -681 -9,188 -6,165 -3,140 -1.54%
NP 13,632 9,727 15,211 16,107 32,157 17,272 8,403 6.03%
-
NP to SH 13,632 9,727 15,211 16,107 32,175 17,246 8,403 6.03%
-
Tax Rate 16.85% 13.43% 12.61% 4.06% 22.22% 26.30% 27.20% -
Total Cost 260,010 354,652 207,857 209,238 190,796 126,121 107,928 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 4.54% 5.36% 8.98% 11.59% 20.88% 14.53% 8.08% -
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 384.61 513.92 314.71 317.86 326.93 216.18 175.58 9.96%
EPS 19.16 13.72 21.46 22.72 47.18 26.00 12.68 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 40.42 53.82 32.95 33.29 32.93 21.18 17.18 10.91%
EPS 2.01 1.44 2.25 2.38 4.75 2.55 1.24 6.02%
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 0.67 0.40 0.66 0.64 1.06 0.53 0.73 -1.03%
P/EPS 13.52 15.09 9.65 8.98 7.33 4.38 10.09 3.60%
EY 7.40 6.63 10.37 11.14 13.64 22.81 9.91 -3.47%
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 0.61 0.40 0.66 0.65 1.22 0.56 0.69 -1.48%
P/EPS 12.16 15.09 9.65 9.11 8.48 4.69 9.62 2.87%
EY 8.22 6.63 10.37 10.98 11.79 21.31 10.40 -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