[SAM] YoY TTM Result on 30-Sep-2008 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
14-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 48.82%
YoY- 52.33%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 CAGR
Revenue 414,084 341,591 187,081 180,269 188,147 271,163 169,023 15.40%
PBT 13,133 41,764 -2,171 -7,664 -17,133 51,239 16,021 -3.12%
Tax -2,527 -4,660 1,227 535 2,173 -11,354 -1,987 3.91%
NP 10,606 37,104 -944 -7,129 -14,960 39,885 14,034 -4.37%
-
NP to SH 10,606 37,104 -940 -7,129 -14,954 39,900 14,047 -4.39%
-
Tax Rate 19.24% 11.16% - - - 22.16% 12.40% -
Total Cost 403,478 304,487 188,025 187,398 203,107 231,278 154,989 16.52%
-
Net Worth 179,442 169,442 126,798 127,603 134,054 144,087 113,370 7.61%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 CAGR
Div - - - 3,463 6,830 6,633 3,351 -
Div Payout % - - - 0.00% 0.00% 16.63% 23.86% -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 CAGR
Net Worth 179,442 169,442 126,798 127,603 134,054 144,087 113,370 7.61%
NOSH 70,925 70,896 70,837 70,891 68,745 67,965 66,298 1.08%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 CAGR
NP Margin 2.56% 10.86% -0.50% -3.95% -7.95% 14.71% 8.30% -
ROE 5.91% 21.90% -0.74% -5.59% -11.16% 27.69% 12.39% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 CAGR
RPS 583.83 481.82 264.10 254.29 273.69 398.97 254.94 14.16%
EPS 14.95 52.34 -1.33 -10.06 -21.75 58.71 21.19 -5.42%
DPS 0.00 0.00 0.00 4.89 10.00 9.76 5.00 -
NAPS 2.53 2.39 1.79 1.80 1.95 2.12 1.71 6.46%
Adjusted Per Share Value based on latest NOSH - 70,891
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 CAGR
RPS 61.17 50.46 27.63 26.63 27.79 40.05 24.97 15.40%
EPS 1.57 5.48 -0.14 -1.05 -2.21 5.89 2.07 -4.32%
DPS 0.00 0.00 0.00 0.51 1.01 0.98 0.50 -
NAPS 0.2651 0.2503 0.1873 0.1885 0.198 0.2128 0.1675 7.61%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 30/06/05 -
Price 2.07 2.07 1.80 3.08 3.24 3.26 1.28 -
P/RPS 0.35 0.43 0.68 1.21 1.18 0.82 0.50 -5.54%
P/EPS 13.84 3.96 -135.65 -30.63 -14.89 5.55 6.04 14.17%
EY 7.22 25.28 -0.74 -3.27 -6.71 18.01 16.55 -12.42%
DY 0.00 0.00 0.00 1.59 3.09 2.99 3.91 -
P/NAPS 0.82 0.87 1.01 1.71 1.66 1.54 0.75 1.43%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 CAGR
Date 11/10/11 14/10/10 12/11/09 14/11/08 13/11/07 27/07/06 19/08/05 -
Price 2.07 2.07 2.05 2.79 3.24 3.24 1.12 -
P/RPS 0.35 0.43 0.78 1.10 1.18 0.81 0.44 -3.59%
P/EPS 13.84 3.96 -154.49 -27.74 -14.89 5.52 5.29 16.62%
EY 7.22 25.28 -0.65 -3.60 -6.71 18.12 18.92 -14.27%
DY 0.00 0.00 0.00 1.75 3.09 3.01 4.46 -
P/NAPS 0.82 0.87 1.15 1.55 1.66 1.53 0.65 3.78%

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