[SAM] YoY Quarter Result on 31-Mar-2013 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2013
Quarter
31-Mar-2013 [#4]
Profit Trend
QoQ- 68.12%
YoY- -21.77%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 161,976 132,493 125,803 109,802 166,765 85,179 77,186 13.13%
PBT 17,870 16,910 9,843 5,237 7,961 3,562 12,392 6.28%
Tax -466 -1,524 -87 1,091 128 -941 -2,515 -24.47%
NP 17,404 15,386 9,756 6,328 8,089 2,621 9,877 9.89%
-
NP to SH 17,404 15,386 9,756 6,328 8,089 2,621 9,877 9.89%
-
Tax Rate 2.61% 9.01% 0.88% -20.83% -1.61% 26.42% 20.30% -
Total Cost 144,572 117,107 116,047 103,474 158,676 82,558 67,309 13.57%
-
Net Worth 438,553 376,008 328,589 296,984 189,301 171,427 154,084 19.02%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 438,553 376,008 328,589 296,984 189,301 171,427 154,084 19.02%
NOSH 86,329 84,306 73,345 71,909 70,899 70,837 71,006 3.30%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 10.74% 11.61% 7.75% 5.76% 4.85% 3.08% 12.80% -
ROE 3.97% 4.09% 2.97% 2.13% 4.27% 1.53% 6.41% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 187.63 157.16 171.52 152.70 235.21 120.25 108.70 9.51%
EPS 20.16 18.25 13.30 8.80 11.41 3.70 13.91 6.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.08 4.46 4.48 4.13 2.67 2.42 2.17 15.21%
Adjusted Per Share Value based on latest NOSH - 71,909
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 23.93 19.57 18.58 16.22 24.63 12.58 11.40 13.14%
EPS 2.57 2.27 1.44 0.93 1.19 0.39 1.46 9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6478 0.5554 0.4854 0.4387 0.2796 0.2532 0.2276 19.02%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 6.39 2.95 3.30 2.28 2.07 2.07 2.07 -
P/RPS 3.41 1.88 1.92 1.49 0.88 1.72 1.90 10.22%
P/EPS 31.70 16.16 24.81 25.91 18.14 55.95 14.88 13.42%
EY 3.15 6.19 4.03 3.86 5.51 1.79 6.72 -11.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 0.66 0.74 0.55 0.78 0.86 0.95 4.81%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 28/05/15 21/05/14 29/05/13 23/05/12 20/04/11 07/05/10 -
Price 6.32 3.75 3.40 2.09 3.03 2.07 2.07 -
P/RPS 3.37 2.39 1.98 1.37 1.29 1.72 1.90 10.01%
P/EPS 31.35 20.55 25.56 23.75 26.56 55.95 14.88 13.21%
EY 3.19 4.87 3.91 4.21 3.77 1.79 6.72 -11.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.84 0.76 0.51 1.13 0.86 0.95 4.53%

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