[SAM] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
09-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -0.01%
YoY- 128.09%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 449,558 300,254 255,113 294,147 167,307 131,298 59,188 27.83%
PBT 14,783 29,798 13,371 51,763 21,689 8,754 2,448 24.32%
Tax -2,450 -4,710 934 -11,882 -4,215 -4,387 1,122 -
NP 12,333 25,088 14,305 39,881 17,474 4,367 3,570 16.19%
-
NP to SH 12,333 25,088 14,308 39,897 17,492 4,367 3,570 16.19%
-
Tax Rate 16.57% 15.81% -6.99% 22.95% 19.43% 50.11% -45.83% -
Total Cost 437,225 275,166 240,808 254,266 149,833 126,931 55,618 28.36%
-
Net Worth 181,315 167,300 138,940 154,109 118,759 104,014 101,931 7.22%
Dividend
31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - 6,633 3,351 2,641 - -
Div Payout % - - - 16.63% 19.16% 60.49% - -
Equity
31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 181,315 167,300 138,940 154,109 118,759 104,014 101,931 7.22%
NOSH 70,826 69,999 70,888 68,190 66,346 66,251 65,873 0.88%
Ratio Analysis
31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 2.74% 8.36% 5.61% 13.56% 10.44% 3.33% 6.03% -
ROE 6.80% 15.00% 10.30% 25.89% 14.73% 4.20% 3.50% -
Per Share
31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 634.73 428.93 359.88 431.36 252.17 198.18 89.85 26.71%
EPS 17.41 35.84 20.18 58.51 26.36 6.59 5.42 15.17%
DPS 0.00 0.00 0.00 9.73 5.00 3.99 0.00 -
NAPS 2.56 2.39 1.96 2.26 1.79 1.57 1.5474 6.28%
Adjusted Per Share Value based on latest NOSH - 68,190
31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 66.41 44.35 37.68 43.45 24.71 19.39 8.74 27.83%
EPS 1.82 3.71 2.11 5.89 2.58 0.65 0.53 16.11%
DPS 0.00 0.00 0.00 0.98 0.50 0.39 0.00 -
NAPS 0.2678 0.2471 0.2052 0.2276 0.1754 0.1536 0.1506 7.21%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/12/11 30/12/10 31/12/09 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 2.07 2.07 2.04 3.46 1.14 1.28 1.96 -
P/RPS 0.33 0.48 0.57 0.80 0.45 0.65 2.18 -20.43%
P/EPS 11.89 5.78 10.11 5.91 4.32 19.42 36.17 -12.60%
EY 8.41 17.31 9.89 16.91 23.13 5.15 2.77 14.39%
DY 0.00 0.00 0.00 2.81 4.39 3.11 0.00 -
P/NAPS 0.81 0.87 1.04 1.53 0.64 0.82 1.27 -5.30%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 09/02/12 13/01/11 08/02/10 09/11/06 18/11/05 22/11/04 17/11/03 -
Price 2.07 2.07 2.07 4.00 1.22 1.22 1.95 -
P/RPS 0.33 0.48 0.58 0.93 0.48 0.62 2.17 -20.39%
P/EPS 11.89 5.78 10.26 6.84 4.63 18.51 35.98 -12.54%
EY 8.41 17.31 9.75 14.63 21.61 5.40 2.78 14.34%
DY 0.00 0.00 0.00 2.43 4.10 3.27 0.00 -
P/NAPS 0.81 0.87 1.06 1.77 0.68 0.78 1.26 -5.21%

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