[SINDORA] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[SINDORA] SINDORA BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -6.99%
YoY- 226.36%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 196,612 176,300 138,681 115,765 115,996 115,028 88,273 70.63%
PBT 10,188 14,212 19,473 21,497 23,466 18,540 9,673 3.52%
Tax -1,636 -2,484 -6,898 -7,072 -7,956 -1,324 -3,680 -41.77%
NP 8,552 11,728 12,575 14,425 15,510 17,216 5,993 26.77%
-
NP to SH 8,214 11,728 12,575 14,425 15,510 17,216 5,993 23.41%
-
Tax Rate 16.06% 17.48% 35.42% 32.90% 33.90% 7.14% 38.04% -
Total Cost 188,060 164,572 126,106 101,340 100,486 97,812 82,280 73.60%
-
Net Worth 169,718 99,727 179,860 174,804 187,555 188,428 169,953 -0.09%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 9,416 - - - 14,402 -
Div Payout % - - 74.89% - - - 240.33% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 169,718 99,727 179,860 174,804 187,555 188,428 169,953 -0.09%
NOSH 93,767 99,727 94,167 94,489 103,052 102,966 96,019 -1.57%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.35% 6.65% 9.07% 12.46% 13.37% 14.97% 6.79% -
ROE 4.84% 11.76% 6.99% 8.25% 8.27% 9.14% 3.53% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 209.68 176.78 147.27 122.52 112.56 111.71 91.93 73.36%
EPS 8.76 12.48 13.35 15.27 16.38 16.72 6.46 22.53%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 15.00 -
NAPS 1.81 1.00 1.91 1.85 1.82 1.83 1.77 1.50%
Adjusted Per Share Value based on latest NOSH - 94,567
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 204.96 183.79 144.57 120.68 120.92 119.91 92.02 70.63%
EPS 8.56 12.23 13.11 15.04 16.17 17.95 6.25 23.35%
DPS 0.00 0.00 9.82 0.00 0.00 0.00 15.01 -
NAPS 1.7692 1.0396 1.875 1.8223 1.9552 1.9643 1.7717 -0.09%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.26 1.33 1.60 1.36 1.27 1.45 1.38 -
P/RPS 0.60 0.75 1.09 1.11 1.13 1.30 1.50 -45.74%
P/EPS 14.38 11.31 11.98 8.91 8.44 8.67 22.11 -24.95%
EY 6.95 8.84 8.35 11.23 11.85 11.53 4.52 33.25%
DY 0.00 0.00 6.25 0.00 0.00 0.00 10.87 -
P/NAPS 0.70 1.33 0.84 0.74 0.70 0.79 0.78 -6.96%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 24/05/05 25/02/05 26/11/04 26/08/04 28/05/04 27/02/04 -
Price 1.17 1.33 1.34 1.34 1.30 1.30 1.45 -
P/RPS 0.56 0.75 0.91 1.09 1.15 1.16 1.58 -49.94%
P/EPS 13.36 11.31 10.03 8.78 8.64 7.78 23.23 -30.86%
EY 7.49 8.84 9.97 11.39 11.58 12.86 4.30 44.81%
DY 0.00 0.00 7.46 0.00 0.00 0.00 10.34 -
P/NAPS 0.65 1.33 0.70 0.72 0.71 0.71 0.82 -14.36%

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