[SAM] YoY 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- 295.63%
YoY- 476.95%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Revenue 102,641 108,609 73,135 114,472 79,501 56,517 58,233 7.10%
PBT 4,994 2,071 421 12,387 12,437 11,913 6,245 -2.67%
Tax -1,230 -309 -386 -336 -3,476 -2,948 -720 6.70%
NP 3,764 1,762 35 12,051 8,961 8,965 5,525 -4.54%
-
NP to SH 3,764 1,762 35 12,051 8,967 8,970 5,525 -4.54%
-
Tax Rate 24.63% 14.92% 91.69% 2.71% 27.95% 24.75% 11.53% -
Total Cost 98,877 106,847 73,100 102,421 70,540 47,552 52,708 7.91%
-
Net Worth 302,553 181,315 167,300 138,940 154,109 118,759 104,014 13.80%
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 302,553 181,315 167,300 138,940 154,109 118,759 104,014 13.80%
NOSH 71,695 70,826 69,999 70,888 68,190 66,346 66,251 0.96%
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 3.67% 1.62% 0.05% 10.53% 11.27% 15.86% 9.49% -
ROE 1.24% 0.97% 0.02% 8.67% 5.82% 7.55% 5.31% -
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 143.16 153.35 104.48 161.48 116.59 85.19 87.90 6.08%
EPS 5.25 2.49 0.05 17.00 13.15 13.52 8.34 -5.45%
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 15.16 16.04 10.80 16.91 11.74 8.35 8.60 7.10%
EPS 0.56 0.26 0.01 1.78 1.32 1.32 0.82 -4.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4469 0.2678 0.2471 0.2052 0.2276 0.1754 0.1536 13.80%
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 1.81 1.35 1.98 1.26 2.97 1.34 1.46 2.63%
P/EPS 49.33 83.21 4,140.00 12.00 26.31 8.43 15.35 15.18%
EY 2.03 1.20 0.02 8.33 3.80 11.86 6.52 -13.17%
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 1.63 1.35 1.98 1.28 3.43 1.43 1.39 1.94%
P/EPS 44.38 83.21 4,140.00 12.18 30.42 9.02 14.63 14.38%
EY 2.25 1.20 0.02 8.21 3.29 11.08 6.84 -12.59%
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