[SAM] YoY TTM Result on 30-Jun-2013 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
30-Jun-2013 [#1]
Profit Trend
QoQ- -32.91%
YoY- -42.01%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 612,772 492,827 451,169 359,363 547,087 366,384 301,332 12.54%
PBT 64,599 52,232 31,731 14,508 25,068 21,193 31,949 12.43%
Tax -4,915 -5,920 -4,278 -1,096 -1,941 -2,666 -3,979 3.58%
NP 59,684 46,312 27,453 13,412 23,127 18,527 27,970 13.45%
-
NP to SH 59,684 46,312 27,453 13,412 23,127 18,527 27,970 13.45%
-
Tax Rate 7.61% 11.33% 13.48% 7.55% 7.74% 12.58% 12.45% -
Total Cost 553,088 446,515 423,716 345,951 523,960 347,857 273,362 12.45%
-
Net Worth 368,690 392,245 319,318 296,333 196,360 175,149 156,528 15.33%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 27,161 - 5,269 - - - -
Div Payout % - 58.65% - 39.29% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 368,690 392,245 319,318 296,333 196,360 175,149 156,528 15.33%
NOSH 102,414 84,353 75,311 72,100 70,888 70,910 70,827 6.33%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 9.74% 9.40% 6.08% 3.73% 4.23% 5.06% 9.28% -
ROE 16.19% 11.81% 8.60% 4.53% 11.78% 10.58% 17.87% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 598.33 584.24 599.07 498.42 771.76 516.68 425.45 5.84%
EPS 58.28 54.90 36.45 18.60 32.62 26.13 39.49 6.69%
DPS 0.00 32.20 0.00 7.31 0.00 0.00 0.00 -
NAPS 3.60 4.65 4.24 4.11 2.77 2.47 2.21 8.46%
Adjusted Per Share Value based on latest NOSH - 72,100
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 90.51 72.80 66.64 53.08 80.81 54.12 44.51 12.54%
EPS 8.82 6.84 4.06 1.98 3.42 2.74 4.13 13.46%
DPS 0.00 4.01 0.00 0.78 0.00 0.00 0.00 -
NAPS 0.5446 0.5794 0.4717 0.4377 0.2901 0.2587 0.2312 15.33%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 7.82 5.15 3.40 2.10 3.00 2.07 2.07 -
P/RPS 1.31 0.88 0.57 0.42 0.39 0.40 0.49 17.79%
P/EPS 13.42 9.38 9.33 11.29 9.20 7.92 5.24 16.95%
EY 7.45 10.66 10.72 8.86 10.87 12.62 19.08 -14.49%
DY 0.00 6.25 0.00 3.48 0.00 0.00 0.00 -
P/NAPS 2.17 1.11 0.80 0.51 1.08 0.84 0.94 14.94%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 17/08/16 25/08/15 29/08/14 30/08/13 30/08/12 29/07/11 22/07/10 -
Price 7.50 4.72 3.50 2.47 2.52 2.07 2.07 -
P/RPS 1.25 0.81 0.58 0.50 0.33 0.40 0.49 16.87%
P/EPS 12.87 8.60 9.60 13.28 7.72 7.92 5.24 16.14%
EY 7.77 11.63 10.42 7.53 12.95 12.62 19.08 -13.89%
DY 0.00 6.82 0.00 2.96 0.00 0.00 0.00 -
P/NAPS 2.08 1.02 0.83 0.60 0.91 0.84 0.94 14.13%

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