[SAM] YoY TTM Result on 31-Dec-2009 [#3]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
08-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- 1622.13%
YoY- 356.0%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Revenue 440,407 449,558 300,254 255,113 294,147 167,307 131,298 15.78%
PBT 24,387 14,783 29,798 13,371 51,763 21,689 8,754 13.20%
Tax -2,634 -2,450 -4,710 934 -11,882 -4,215 -4,387 -5.99%
NP 21,753 12,333 25,088 14,305 39,881 17,474 4,367 21.46%
-
NP to SH 21,753 12,333 25,088 14,308 39,897 17,492 4,367 21.46%
-
Tax Rate 10.80% 16.57% 15.81% -6.99% 22.95% 19.43% 50.11% -
Total Cost 418,654 437,225 275,166 240,808 254,266 149,833 126,931 15.54%
-
Net Worth 302,553 181,315 167,300 138,940 154,109 118,759 104,014 13.80%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - 6,633 3,351 2,641 -
Div Payout % - - - - 16.63% 19.16% 60.49% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 302,553 181,315 167,300 138,940 154,109 118,759 104,014 13.80%
NOSH 71,695 70,826 69,999 70,888 68,190 66,346 66,251 0.96%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 4.94% 2.74% 8.36% 5.61% 13.56% 10.44% 3.33% -
ROE 7.19% 6.80% 15.00% 10.30% 25.89% 14.73% 4.20% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
RPS 614.28 634.73 428.93 359.88 431.36 252.17 198.18 14.68%
EPS 30.34 17.41 35.84 20.18 58.51 26.36 6.59 20.31%
DPS 0.00 0.00 0.00 0.00 9.73 5.00 3.99 -
NAPS 4.22 2.56 2.39 1.96 2.26 1.79 1.57 12.72%
Adjusted Per Share Value based on latest NOSH - 70,888
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
RPS 65.05 66.41 44.35 37.68 43.45 24.71 19.39 15.78%
EPS 3.21 1.82 3.71 2.11 5.89 2.58 0.65 21.33%
DPS 0.00 0.00 0.00 0.00 0.98 0.50 0.39 -
NAPS 0.4469 0.2678 0.2471 0.2052 0.2276 0.1754 0.1536 13.80%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 29/09/06 30/09/05 30/09/04 -
Price 2.59 2.07 2.07 2.04 3.46 1.14 1.28 -
P/RPS 0.42 0.33 0.48 0.57 0.80 0.45 0.65 -5.15%
P/EPS 8.54 11.89 5.78 10.11 5.91 4.32 19.42 -9.47%
EY 11.71 8.41 17.31 9.89 16.91 23.13 5.15 10.45%
DY 0.00 0.00 0.00 0.00 2.81 4.39 3.11 -
P/NAPS 0.61 0.81 0.87 1.04 1.53 0.64 0.82 -3.51%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 30/09/06 30/09/05 30/09/04 CAGR
Date 05/02/13 09/02/12 13/01/11 08/02/10 09/11/06 18/11/05 22/11/04 -
Price 2.33 2.07 2.07 2.07 4.00 1.22 1.22 -
P/RPS 0.38 0.33 0.48 0.58 0.93 0.48 0.62 -5.75%
P/EPS 7.68 11.89 5.78 10.26 6.84 4.63 18.51 -10.10%
EY 13.02 8.41 17.31 9.75 14.63 21.61 5.40 11.24%
DY 0.00 0.00 0.00 0.00 2.43 4.10 3.27 -
P/NAPS 0.55 0.81 0.87 1.06 1.77 0.68 0.78 -4.14%

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