[SAM] YoY Quarter Result on 30-Sep-2009 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 201.58%
YoY- 325.42%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Revenue 52,177 152,889 105,189 64,930 47,900 48,841 70,314 -4.65%
PBT 1,494 5,098 13,158 3,343 934 -6,090 12,336 -28.63%
Tax -611 -839 -978 -297 -218 6 -2,785 -21.52%
NP 883 4,259 12,180 3,046 716 -6,084 9,551 -31.64%
-
NP to SH 883 4,259 12,180 3,046 716 -6,084 9,556 -31.65%
-
Tax Rate 40.90% 16.46% 7.43% 8.88% 23.34% - 22.58% -
Total Cost 51,294 148,630 93,009 61,884 47,184 54,925 60,763 -2.67%
-
Net Worth 298,100 179,442 169,442 126,798 127,603 134,054 144,087 12.32%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Div 5,269 - - - - - - -
Div Payout % 596.80% - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Net Worth 298,100 179,442 169,442 126,798 127,603 134,054 144,087 12.32%
NOSH 70,640 70,925 70,896 70,837 70,891 68,745 67,965 0.61%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
NP Margin 1.69% 2.79% 11.58% 4.69% 1.49% -12.46% 13.58% -
ROE 0.30% 2.37% 7.19% 2.40% 0.56% -4.54% 6.63% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 73.86 215.56 148.37 91.66 67.57 71.05 103.45 -5.24%
EPS 1.25 6.01 17.18 4.30 1.01 -8.85 14.06 -32.07%
DPS 7.46 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.22 2.53 2.39 1.79 1.80 1.95 2.12 11.62%
Adjusted Per Share Value based on latest NOSH - 70,837
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 7.71 22.58 15.54 9.59 7.08 7.21 10.39 -4.65%
EPS 0.13 0.63 1.80 0.45 0.11 -0.90 1.41 -31.67%
DPS 0.78 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4403 0.2651 0.2503 0.1873 0.1885 0.198 0.2128 12.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 -
Price 2.59 2.07 2.07 1.80 3.08 3.24 3.26 -
P/RPS 3.51 0.96 1.40 1.96 4.56 4.56 3.15 1.74%
P/EPS 207.20 34.47 12.05 41.86 304.95 -36.61 23.19 41.90%
EY 0.48 2.90 8.30 2.39 0.33 -2.73 4.31 -29.58%
DY 2.88 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.82 0.87 1.01 1.71 1.66 1.54 -13.75%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 30/10/12 11/10/11 14/10/10 12/11/09 14/11/08 13/11/07 27/07/06 -
Price 2.63 2.07 2.07 2.05 2.79 3.24 3.24 -
P/RPS 3.56 0.96 1.40 2.24 4.13 4.56 3.13 2.07%
P/EPS 210.40 34.47 12.05 47.67 276.24 -36.61 23.04 42.39%
EY 0.48 2.90 8.30 2.10 0.36 -2.73 4.34 -29.66%
DY 2.84 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.82 0.87 1.15 1.55 1.66 1.53 -13.44%

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