[SAM] YoY Cumulative 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- 38.14%
YoY- 40.15%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 458,078 319,027 326,952 273,642 364,379 223,068 225,345 12.54%
PBT 50,802 22,564 22,551 16,394 11,236 17,406 16,788 20.25%
Tax -5,112 -3,316 -3,991 -2,762 -1,509 -2,195 -681 39.90%
NP 45,690 19,248 18,560 13,632 9,727 15,211 16,107 18.96%
-
NP to SH 45,690 19,248 18,560 13,632 9,727 15,211 16,107 18.96%
-
Tax Rate 10.06% 14.70% 17.70% 16.85% 13.43% 12.61% 4.06% -
Total Cost 412,388 299,779 308,392 260,010 354,652 207,857 209,238 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 27,566 - - - - - - -
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 10.72% 5.77% 5.91% 4.54% 5.36% 8.98% 11.59% -
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 535.08 394.81 449.53 384.61 513.92 314.71 317.86 9.06%
EPS 53.37 23.82 25.52 19.16 13.72 21.46 22.72 15.28%
DPS 32.20 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 67.66 47.12 48.30 40.42 53.82 32.95 33.29 12.54%
EPS 6.75 2.84 2.74 2.01 1.44 2.25 2.38 18.96%
DPS 4.07 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 1.38 0.68 0.58 0.67 0.40 0.66 0.64 13.65%
P/EPS 13.87 11.29 10.27 13.52 15.09 9.65 8.98 7.51%
EY 7.21 8.86 9.74 7.40 6.63 10.37 11.14 -6.99%
DY 4.35 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 1.28 0.73 0.61 0.61 0.40 0.66 0.65 11.95%
P/EPS 12.83 12.17 10.70 12.16 15.09 9.65 9.11 5.87%
EY 7.79 8.21 9.35 8.22 6.63 10.37 10.98 -5.55%
DY 4.70 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