[SAMUDRA] YoY TTM Result on 30-Sep-2012 [#1]

Stock
[SAMUDRA] KEJURUTERAAN SAMUDRA TIMUR BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 136.5%
YoY- 123.92%
Quarter Report
Latest QR
Upcoming QR
SAMUDRA's Result
SAMUDRA's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 9,985 10,769 8,711 59,930 71,604 58,390 61,288 -26.08%
PBT 14,955 62,331 7,838 1,015 -10,836 -14,653 -14,923 -
Tax -857 -8,756 -14,219 3,219 -674 2,244 -2,906 -18.40%
NP 14,098 53,575 -6,381 4,234 -11,510 -12,409 -17,829 -
-
NP to SH 13,988 53,560 -6,250 2,812 -11,756 -12,989 -17,619 -
-
Tax Rate 5.73% 14.05% 181.41% -317.14% - - - -
Total Cost -4,113 -42,806 15,092 55,696 83,114 70,799 79,117 -
-
Net Worth 92,383 95,029 23,466 28,811 0 30,837 38,359 15.76%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 8,252 - - - - - - -
Div Payout % 58.99% - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 92,383 95,029 23,466 28,811 0 30,837 38,359 15.76%
NOSH 183,665 143,333 143,086 142,631 142,945 121,840 106,553 9.49%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 141.19% 497.49% -73.25% 7.06% -16.07% -21.25% -29.09% -
ROE 15.14% 56.36% -26.63% 9.76% 0.00% -42.12% -45.93% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.44 7.51 6.09 42.02 50.09 47.92 57.52 -32.48%
EPS 7.62 37.37 -4.37 1.97 -8.22 -10.66 -16.54 -
DPS 4.49 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.503 0.663 0.164 0.202 0.00 0.2531 0.36 5.73%
Adjusted Per Share Value based on latest NOSH - 142,631
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.55 5.98 4.84 33.29 39.78 32.44 34.05 -26.08%
EPS 7.77 29.76 -3.47 1.56 -6.53 -7.22 -9.79 -
DPS 4.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5132 0.5279 0.1304 0.1601 0.00 0.1713 0.2131 15.76%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.48 0.515 0.335 0.19 0.10 0.19 0.35 -
P/RPS 8.83 6.85 5.50 0.45 0.20 0.40 0.61 56.08%
P/EPS 6.30 1.38 -7.67 9.64 -1.22 -1.78 -2.12 -
EY 15.87 72.56 -13.04 10.38 -82.24 -56.11 -47.24 -
DY 9.36 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.78 2.04 0.94 0.00 0.75 0.97 -0.34%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 24/11/14 26/11/13 19/11/12 30/11/11 29/11/10 23/11/09 -
Price 0.485 0.515 0.355 0.21 0.13 0.21 0.31 -
P/RPS 8.92 6.85 5.83 0.50 0.26 0.44 0.54 59.55%
P/EPS 6.37 1.38 -8.13 10.65 -1.58 -1.97 -1.87 -
EY 15.70 72.56 -12.30 9.39 -63.26 -50.77 -53.34 -
DY 9.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.78 2.16 1.04 0.00 0.83 0.86 1.84%

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