[SAM] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[SAM] SAM ENGINEERING & EQUIPMENT
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -98.15%
YoY- -99.53%
Quarter Report
Latest QR
Upcoming QR
SAM's Result
SAM's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 250,404 157,116 70,684 54,081 65,705 82,979 80,588 22.88%
PBT 45,199 14,926 -3,136 885 2,399 3,402 13,789 24.08%
Tax -9,773 -3,086 -366 304 371 2,286 -2,343 29.64%
NP 35,426 11,840 -3,502 1,189 2,770 5,688 11,446 22.79%
-
NP to SH 35,449 11,840 -3,502 31 969 3,176 11,446 22.81%
-
Tax Rate 21.62% 20.68% - -34.35% -15.46% -67.20% 16.99% -
Total Cost 214,978 145,276 74,186 52,892 62,935 77,291 69,142 22.89%
-
Net Worth 141,111 108,132 103,600 101,250 102,522 102,468 94,628 7.53%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
Div 6,633 3,351 2,641 - - - 4,113 9.07%
Div Payout % 18.71% 28.31% 0.00% - - - 35.94% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 141,111 108,132 103,600 101,250 102,522 102,468 94,628 7.53%
NOSH 67,517 66,338 70,000 65,747 65,719 51,491 51,428 5.07%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 14.15% 7.54% -4.95% 2.20% 4.22% 6.85% 14.20% -
ROE 25.12% 10.95% -3.38% 0.03% 0.95% 3.10% 12.10% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 370.87 236.84 100.98 82.26 99.98 161.15 156.70 16.95%
EPS 52.50 17.85 -5.00 0.05 1.47 6.17 22.26 16.87%
DPS 10.00 5.00 3.77 0.00 0.00 0.00 8.00 4.13%
NAPS 2.09 1.63 1.48 1.54 1.56 1.99 1.84 2.34%
Adjusted Per Share Value based on latest NOSH - 65,747
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 36.99 23.21 10.44 7.99 9.71 12.26 11.90 22.89%
EPS 5.24 1.75 -0.52 0.00 0.14 0.47 1.69 22.83%
DPS 0.98 0.50 0.39 0.00 0.00 0.00 0.61 8.99%
NAPS 0.2084 0.1597 0.153 0.1496 0.1514 0.1514 0.1398 7.52%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 28/09/01 29/09/00 -
Price 2.98 1.21 1.71 1.45 1.78 2.18 4.82 -
P/RPS 0.80 0.51 1.69 1.76 1.78 1.35 3.08 -21.73%
P/EPS 5.68 6.78 -34.18 3,075.27 120.72 35.34 21.66 -21.59%
EY 17.62 14.75 -2.93 0.03 0.83 2.83 4.62 27.54%
DY 3.36 4.13 2.21 0.00 0.00 0.00 1.66 13.67%
P/NAPS 1.43 0.74 1.16 0.94 1.14 1.10 2.62 -10.42%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 30/09/02 30/09/01 30/09/00 CAGR
Date 26/04/06 24/05/05 24/05/04 28/05/03 26/11/02 04/01/02 13/11/00 -
Price 3.50 1.19 1.41 1.72 1.82 3.50 4.30 -
P/RPS 0.94 0.50 1.40 2.09 1.82 2.17 2.74 -17.67%
P/EPS 6.67 6.67 -28.18 3,647.91 123.44 56.74 19.32 -17.57%
EY 15.00 15.00 -3.55 0.03 0.81 1.76 5.18 21.32%
DY 2.86 4.20 2.68 0.00 0.00 0.00 1.86 8.13%
P/NAPS 1.67 0.73 0.95 1.12 1.17 1.76 2.34 -5.94%

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