Category: Financials

 

SIA Engg – Financials

All the data are extracted from the results (please counter-check in case of error),

  

FY07

FY08

FY09

FY10

FY11

Q112

Q212

Q312

Revenue

997

1,010

1,045

1,006

1,107

278

272

303

Operating Profit

102

103

113

110

136

35

34

28

PBT

271

286

301

263

296

77

78

72

Net Profit

242

254

261

238

261

69

72

64

NPM

24.8%

25.1%

25.2%

23.7%

23.6%

24.8%

26.4%

21.1%

Cash

400

437

373

426

581

645

389

388

Loan – CL

0.8

0.0

0.8

0.0

1.7

1.7

2.0

2.3

NAV (ct)

93.90

104.7

114.0

117.0

119.4

125.0

108.9

109.0

EPS (ct)

22.97

23.71

24.20

21.88

23.77

6.23

6.50

5.79

DPS (ct)

8 + 4

16 + 4

11 + 5

13 + 5

14* + 6

6

Notes :

  • All figures in S$M unless otherwise stated
  • FY is End-Mar
  • * Add to Final, Special = 10ct

STEng – Financials

All the data are extracted from the results (please counter-check in case of error),

    

FY05

FY06

FY07

FY08

FY09

FY10

FY11

Revenue

3,337,895

4,485,758

5,050,982

5,344,515

5,547,787

5,9844,73

5,990,878

Gross Profit

716,216

1,031,797

1,128,274

1,156,912

1,150,205

1,263,451

1,304,958

Operating Profit

444,343

545,761

638,715

535,993

507,826

586,683

607,672

PBT

503,245

564,339

638,115

540,702

546,559

627,475

655,225

Net Profit

411,252

455,444

523,509

488,763

456,397

504,852

540,661

NPM

12.32%

10.15%

10.36%

9.15%

8.23%

8.44%

9.02%

Cash

306,328

624,723

625,827

818,925

1,513,610

1,591,727

1,366,452

Loan – NCL

4,016

272,948

9,812

289,249

1,353,134

973,100

1,156,437

Loan – CL

323,594

595,850

859,090

585,002

85,573

375,061

207,817

NAV (ct)

51.20

53.10

54.70

52.70

52.09

53.38

57.79

EPS (ct)

13.64

15.15

16.95

15.82

14.78

16.21

17.28

DPS (ct)

13.60

15.11

2 + 14.88

3 +12.80

3 + 10.28

3 + 11.55

3 + 12.5

Notes :

  • All figures in S$,000 unless otherwise stated
  • FY is End-Dec

Thomson Medical

All the data are extracted from the results,

 

FY08

Q1 (Nov08)

Q2 (Feb09)

Q3 (May09)

Q4 (Aug09)

FY09

Q1 (Nov09)

Q2 (Feb10)

Revenue

60,264

16,393

15,599

17,408

17,994

67,394

18,789

18,872

GP

26,571

7,093

6,753

7,439

7,797

29,082

8,082

7,882

PBT

13,757

3,605

3,679

4,204

4,194

15,682

4,330

4,433

Net Profit

11,155

2,842

3,052

3,417

3,404

12,715

3,554

3,636

NPM

18.51%

17.34%

19.57%

19.63%

18.92%

18.87%

18.92%

19.27%

Cash

15,400

21,605

14,468

15,169

20,567

<-

24,785

20,806

Loan – NCL

2,720

2,380

2,040

1,700

1,360

<-

1,020

680

Loan – CL

1,360

1,360

1,360

1,360

1,360

<-

1,360

1,360

NAV (ct)

37.47

38.49

36.70

36.92

38.12

<-

39.38

38.80

EPS (ct)

3.84

0.98

1.05

1.18

1.17

4.38

1.21

1.21

DPS (ct)

1.5 + 1.0

1.00

1.8

<-

1.2

Notes :

  • All figures in S$,000 unless otherwise stated
  • FY is End-Aug

HLFin

All the data are extracted from the results (please counter-check in case of error),

   

Q408

FY08

Q109

Q209

Q309

Q409

FY09

Revenue

88,386

360,879

80,559

78,571

76,473

72,400

308,003

Gross Profit

61,375

223,206

54,594

57,980

55,682

56,521

224,777

Operating Profit

41,076

147,869

36,704

42,404

41,284

38,146

158,538

PBT

(17,139)

94,563

31,920

33,218

39,026

29,954

134,118

Net Profit

(14,364)

78,016

25,686

27,827

32,635

25,030

111,178

NPM

NA

21.62%

31.88%

35.42%

42.68%

34.57%

36.10%

NAV

$3.10

<-

$3.16

$3.22

$3.28

$3.34

<-

EPS (ct) (Annualised)

(13.06)

17.72

23.34

25.29

29.66

22.75

25.26

DPS (ct)

5.0

2.0

6.0

8.0

Notes :

  • All figures in S$,000 unless otherwise stated
  • FY is End-Dec

STEng

All the data are extracted from the results (please counter-check in case of error),

   

Q408

FY08

Q109

Q209

Q309

Q409

FY09

Revenue

1,346,414

5,344,515

1,318,191

1,408,942

1,351,820

1,468,834

5,547,787

Gross Profit

288,042

1,156,912

245,102

288,143

302,416

314,544

1,150,205

Operating Profit

89,801

535,993

93,856

130,174

141,387

142,409

507,826

PBT

88,947

540,702

111,331

139,245

149,089

146,894

546,559

Net Profit

106,857

488,763

87,371

112,383

126,941

129,702

456,397

NPM

7.94%

9.15%

6.63%

7.98%

9.39%

8.83%

8.23%

Cash

818,925

<-

785,666

937,716

1,559,478

1,513,610

<-

Loan – NCL

289,249

<-

657,527

663,523

1,364,662

1,353,134

<-

Loan – CL

585,002

<-

247,636

233,988

88,443

85,573

<-

NAV (ct)

52.70

<-

57.10

46.70

47.90

52.09

<-

EPS (ct)

3.39

15.82

28.40

3.62

4.01

4.31

14.78

DPS (ct)

12.90

15.80

3.0

10.28

13.28

Notes :

  • All figures in S$,000 unless otherwise stated
  • FY is End-Dec