[SAM] YoY TTM Result on 30-Sep-2009 [#2]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
12-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 71.25%
YoY- 86.81%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Revenue 446,375 414,084 341,591 187,081 180,269 188,147 271,163 8.29%
PBT 21,464 13,133 41,764 -2,171 -7,664 -17,133 51,239 -12.98%
Tax -1,713 -2,527 -4,660 1,227 535 2,173 -11,354 -26.08%
NP 19,751 10,606 37,104 -944 -7,129 -14,960 39,885 -10.62%
-
NP to SH 19,751 10,606 37,104 -940 -7,129 -14,954 39,900 -10.62%
-
Tax Rate 7.98% 19.24% 11.16% - - - 22.16% -
Total Cost 426,624 403,478 304,487 188,025 187,398 203,107 231,278 10.27%
-
Net Worth 298,100 179,442 169,442 126,798 127,603 134,054 144,087 12.32%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Div - - - - 3,463 6,830 6,633 -
Div Payout % - - - - 0.00% 0.00% 16.63% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Net Worth 298,100 179,442 169,442 126,798 127,603 134,054 144,087 12.32%
NOSH 70,640 70,925 70,896 70,837 70,891 68,745 67,965 0.61%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
NP Margin 4.42% 2.56% 10.86% -0.50% -3.95% -7.95% 14.71% -
ROE 6.63% 5.91% 21.90% -0.74% -5.59% -11.16% 27.69% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 631.90 583.83 481.82 264.10 254.29 273.69 398.97 7.62%
EPS 27.96 14.95 52.34 -1.33 -10.06 -21.75 58.71 -11.17%
DPS 0.00 0.00 0.00 0.00 4.89 10.00 9.76 -
NAPS 4.22 2.53 2.39 1.79 1.80 1.95 2.12 11.62%
Adjusted Per Share Value based on latest NOSH - 70,837
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
RPS 65.94 61.17 50.46 27.63 26.63 27.79 40.05 8.29%
EPS 2.92 1.57 5.48 -0.14 -1.05 -2.21 5.89 -10.60%
DPS 0.00 0.00 0.00 0.00 0.51 1.01 0.98 -
NAPS 0.4403 0.2651 0.2503 0.1873 0.1885 0.198 0.2128 12.32%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 30/06/06 -
Price 2.59 2.07 2.07 1.80 3.08 3.24 3.26 -
P/RPS 0.41 0.35 0.43 0.68 1.21 1.18 0.82 -10.48%
P/EPS 9.26 13.84 3.96 -135.65 -30.63 -14.89 5.55 8.52%
EY 10.80 7.22 25.28 -0.74 -3.27 -6.71 18.01 -7.84%
DY 0.00 0.00 0.00 0.00 1.59 3.09 2.99 -
P/NAPS 0.61 0.82 0.87 1.01 1.71 1.66 1.54 -13.75%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/06/06 CAGR
Date 30/10/12 11/10/11 14/10/10 12/11/09 14/11/08 13/11/07 27/07/06 -
Price 2.63 2.07 2.07 2.05 2.79 3.24 3.24 -
P/RPS 0.42 0.35 0.43 0.78 1.10 1.18 0.81 -9.96%
P/EPS 9.41 13.84 3.96 -154.49 -27.74 -14.89 5.52 8.89%
EY 10.63 7.22 25.28 -0.65 -3.60 -6.71 18.12 -8.16%
DY 0.00 0.00 0.00 0.00 1.75 3.09 3.01 -
P/NAPS 0.62 0.82 0.87 1.15 1.55 1.66 1.53 -13.44%

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