[SAM] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -261.6%
YoY- -444.21%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Revenue 274,306 214,587 140,245 60,615 57,358 73,552 87,638 23.02%
PBT 31,662 33,855 9,794 -5,526 2,622 7,032 4,041 45.32%
Tax -6,471 -8,903 -1,146 -243 855 119 2,045 -
NP 25,191 24,952 8,648 -5,769 3,477 7,151 6,086 29.42%
-
NP to SH 25,208 24,975 8,648 -5,769 1,676 5,350 3,574 42.58%
-
Tax Rate 20.44% 26.30% 11.70% - -32.61% -1.69% -50.61% -
Total Cost 249,115 189,635 131,597 66,384 53,881 66,401 81,552 22.48%
-
Net Worth 147,532 66,339 106,572 98,398 103,316 103,508 96,030 8.10%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Div 6,830 6,633 3,351 2,641 - - - -
Div Payout % 27.10% 26.56% 38.75% 0.00% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Net Worth 147,532 66,339 106,572 98,398 103,316 103,508 96,030 8.10%
NOSH 68,302 66,339 67,027 66,039 65,806 64,692 49,499 6.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
NP Margin 9.18% 11.63% 6.17% -9.52% 6.06% 9.72% 6.94% -
ROE 17.09% 37.65% 8.11% -5.86% 1.62% 5.17% 3.72% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
RPS 401.61 323.47 209.24 91.79 87.16 113.69 177.05 16.03%
EPS 36.91 37.65 12.90 -8.74 2.55 8.27 7.22 34.48%
DPS 10.00 10.00 5.00 4.00 0.00 0.00 0.00 -
NAPS 2.16 1.00 1.59 1.49 1.57 1.60 1.94 1.96%
Adjusted Per Share Value based on latest NOSH - 66,039
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
RPS 40.52 31.70 20.72 8.95 8.47 10.86 12.95 23.01%
EPS 3.72 3.69 1.28 -0.85 0.25 0.79 0.53 42.45%
DPS 1.01 0.98 0.50 0.39 0.00 0.00 0.00 -
NAPS 0.2179 0.098 0.1574 0.1453 0.1526 0.1529 0.1418 8.11%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 28/06/02 29/06/01 -
Price 3.40 1.45 1.38 1.89 1.60 2.60 2.13 -
P/RPS 0.85 0.45 0.66 2.06 1.84 2.29 1.20 -6.06%
P/EPS 9.21 3.85 10.70 -21.64 62.82 31.44 29.50 -19.05%
EY 10.85 25.96 9.35 -4.62 1.59 3.18 3.39 23.52%
DY 2.94 6.90 3.62 2.12 0.00 0.00 0.00 -
P/NAPS 1.57 1.45 0.87 1.27 1.02 1.62 1.10 6.67%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 30/06/02 30/06/01 CAGR
Date 28/02/07 21/02/06 24/02/05 27/02/04 25/02/03 29/08/02 24/08/01 -
Price 2.58 2.49 1.38 1.86 1.50 2.02 2.69 -
P/RPS 0.64 0.77 0.66 2.03 1.72 1.78 1.52 -14.53%
P/EPS 6.99 6.61 10.70 -21.29 58.90 24.43 37.26 -26.20%
EY 14.30 15.12 9.35 -4.70 1.70 4.09 2.68 35.53%
DY 3.88 4.02 3.62 2.15 0.00 0.00 0.00 -
P/NAPS 1.19 2.49 0.87 1.25 0.96 1.26 1.39 -2.78%

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