[SAM] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
21-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 42.78%
YoY- 188.8%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 308,247 302,531 274,306 214,587 140,245 60,615 57,358 22.60%
PBT 20,968 29,180 31,662 33,855 9,794 -5,526 2,622 28.65%
Tax -3,136 -3,196 -6,471 -8,903 -1,146 -243 855 -
NP 17,832 25,984 25,191 24,952 8,648 -5,769 3,477 21.90%
-
NP to SH 17,832 25,984 25,208 24,975 8,648 -5,769 1,676 33.18%
-
Tax Rate 14.96% 10.95% 20.44% 26.30% 11.70% - -32.61% -
Total Cost 290,415 276,547 249,115 189,635 131,597 66,384 53,881 22.64%
-
Net Worth 171,427 154,084 147,532 66,339 106,572 98,398 103,316 6.32%
Dividend
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 6,830 6,633 3,351 2,641 - -
Div Payout % - - 27.10% 26.56% 38.75% 0.00% - -
Equity
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 171,427 154,084 147,532 66,339 106,572 98,398 103,316 6.32%
NOSH 70,837 71,006 68,302 66,339 67,027 66,039 65,806 0.89%
Ratio Analysis
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 5.78% 8.59% 9.18% 11.63% 6.17% -9.52% 6.06% -
ROE 10.40% 16.86% 17.09% 37.65% 8.11% -5.86% 1.62% -
Per Share
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 435.14 426.06 401.61 323.47 209.24 91.79 87.16 21.51%
EPS 25.17 36.59 36.91 37.65 12.90 -8.74 2.55 31.97%
DPS 0.00 0.00 10.00 10.00 5.00 4.00 0.00 -
NAPS 2.42 2.17 2.16 1.00 1.59 1.49 1.57 5.38%
Adjusted Per Share Value based on latest NOSH - 66,339
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 45.53 44.69 40.52 31.70 20.72 8.95 8.47 22.60%
EPS 2.63 3.84 3.72 3.69 1.28 -0.85 0.25 32.99%
DPS 0.00 0.00 1.01 0.98 0.50 0.39 0.00 -
NAPS 0.2532 0.2276 0.2179 0.098 0.1574 0.1453 0.1526 6.32%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/03/11 31/03/10 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 2.07 2.07 3.40 1.45 1.38 1.89 1.60 -
P/RPS 0.48 0.49 0.85 0.45 0.66 2.06 1.84 -15.02%
P/EPS 8.22 5.66 9.21 3.85 10.70 -21.64 62.82 -21.84%
EY 12.16 17.68 10.85 25.96 9.35 -4.62 1.59 27.95%
DY 0.00 0.00 2.94 6.90 3.62 2.12 0.00 -
P/NAPS 0.86 0.95 1.57 1.45 0.87 1.27 1.02 -2.04%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 20/04/11 07/05/10 28/02/07 21/02/06 24/02/05 27/02/04 25/02/03 -
Price 2.07 2.07 2.58 2.49 1.38 1.86 1.50 -
P/RPS 0.48 0.49 0.64 0.77 0.66 2.03 1.72 -14.32%
P/EPS 8.22 5.66 6.99 6.61 10.70 -21.29 58.90 -21.23%
EY 12.16 17.68 14.30 15.12 9.35 -4.70 1.70 26.92%
DY 0.00 0.00 3.88 4.02 3.62 2.15 0.00 -
P/NAPS 0.86 0.95 1.19 2.49 0.87 1.25 0.96 -1.32%

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