[SINDORA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 5.57%
YoY- 58.19%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 232,376 205,636 207,896 193,070 191,568 207,300 202,969 9.44%
PBT 18,296 14,487 17,866 17,168 14,952 13,965 11,610 35.45%
Tax -1,696 -2,601 -3,260 -3,318 -2,644 -3,574 -1,984 -9.93%
NP 16,600 11,886 14,606 13,850 12,308 10,391 9,626 43.85%
-
NP to SH 14,872 10,758 13,785 12,994 12,308 10,007 8,972 40.10%
-
Tax Rate 9.27% 17.95% 18.25% 19.33% 17.68% 25.59% 17.09% -
Total Cost 215,776 193,750 193,289 179,220 179,260 196,909 193,342 7.60%
-
Net Worth 168,397 162,900 185,571 181,840 180,047 153,609 172,418 -1.56%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 4,905 - 12,983 - -
Div Payout % - - - 37.76% - 129.75% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 168,397 162,900 185,571 181,840 180,047 153,609 172,418 -1.56%
NOSH 94,605 94,709 94,679 94,708 95,263 91,434 93,199 1.00%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 7.14% 5.78% 7.03% 7.17% 6.42% 5.01% 4.74% -
ROE 8.83% 6.60% 7.43% 7.15% 6.84% 6.51% 5.20% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 245.63 217.12 219.58 203.86 201.09 226.72 217.78 8.36%
EPS 15.72 11.41 14.56 13.72 12.92 10.95 9.63 38.68%
DPS 0.00 0.00 0.00 5.18 0.00 14.20 0.00 -
NAPS 1.78 1.72 1.96 1.92 1.89 1.68 1.85 -2.54%
Adjusted Per Share Value based on latest NOSH - 94,765
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 242.24 214.37 216.72 201.27 199.70 216.10 211.59 9.44%
EPS 15.50 11.21 14.37 13.55 12.83 10.43 9.35 40.11%
DPS 0.00 0.00 0.00 5.11 0.00 13.53 0.00 -
NAPS 1.7555 1.6982 1.9345 1.8956 1.8769 1.6013 1.7974 -1.56%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.18 1.16 1.12 1.14 1.25 1.24 1.30 -
P/RPS 0.48 0.53 0.51 0.56 0.62 0.55 0.60 -13.83%
P/EPS 7.51 10.21 7.69 8.31 9.67 11.33 13.50 -32.38%
EY 13.32 9.79 13.00 12.04 10.34 8.83 7.41 47.89%
DY 0.00 0.00 0.00 4.54 0.00 11.45 0.00 -
P/NAPS 0.66 0.67 0.57 0.59 0.66 0.74 0.70 -3.85%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 27/11/06 28/08/06 13/06/06 24/02/06 25/11/05 -
Price 1.15 1.15 1.16 1.16 1.20 1.16 1.28 -
P/RPS 0.47 0.53 0.53 0.57 0.60 0.51 0.59 -14.07%
P/EPS 7.32 10.12 7.97 8.45 9.29 10.60 13.30 -32.86%
EY 13.67 9.88 12.55 11.83 10.77 9.43 7.52 49.00%
DY 0.00 0.00 0.00 4.47 0.00 12.24 0.00 -
P/NAPS 0.65 0.67 0.59 0.60 0.63 0.69 0.69 -3.90%

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