[SINDORA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[SINDORA] SINDORA BHD
Announcement Date
25-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 9.23%
YoY- -37.8%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 193,070 191,568 207,300 202,969 196,612 176,300 138,681 24.75%
PBT 17,168 14,952 13,965 11,610 10,188 14,212 19,473 -8.07%
Tax -3,318 -2,644 -3,574 -1,984 -1,636 -2,484 -6,898 -38.69%
NP 13,850 12,308 10,391 9,626 8,552 11,728 12,575 6.66%
-
NP to SH 12,994 12,308 10,007 8,972 8,214 11,728 12,575 2.21%
-
Tax Rate 19.33% 17.68% 25.59% 17.09% 16.06% 17.48% 35.42% -
Total Cost 179,220 179,260 196,909 193,342 188,060 164,572 126,106 26.48%
-
Net Worth 181,840 180,047 153,609 172,418 169,718 99,727 179,860 0.73%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 4,905 - 12,983 - - - 9,416 -35.33%
Div Payout % 37.76% - 129.75% - - - 74.89% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 181,840 180,047 153,609 172,418 169,718 99,727 179,860 0.73%
NOSH 94,708 95,263 91,434 93,199 93,767 99,727 94,167 0.38%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 7.17% 6.42% 5.01% 4.74% 4.35% 6.65% 9.07% -
ROE 7.15% 6.84% 6.51% 5.20% 4.84% 11.76% 6.99% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 203.86 201.09 226.72 217.78 209.68 176.78 147.27 24.28%
EPS 13.72 12.92 10.95 9.63 8.76 12.48 13.35 1.84%
DPS 5.18 0.00 14.20 0.00 0.00 0.00 10.00 -35.57%
NAPS 1.92 1.89 1.68 1.85 1.81 1.00 1.91 0.34%
Adjusted Per Share Value based on latest NOSH - 93,309
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 201.27 199.70 216.10 211.59 204.96 183.79 144.57 24.75%
EPS 13.55 12.83 10.43 9.35 8.56 12.23 13.11 2.23%
DPS 5.11 0.00 13.53 0.00 0.00 0.00 9.82 -35.38%
NAPS 1.8956 1.8769 1.6013 1.7974 1.7692 1.0396 1.875 0.73%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.14 1.25 1.24 1.30 1.26 1.33 1.60 -
P/RPS 0.56 0.62 0.55 0.60 0.60 0.75 1.09 -35.93%
P/EPS 8.31 9.67 11.33 13.50 14.38 11.31 11.98 -21.69%
EY 12.04 10.34 8.83 7.41 6.95 8.84 8.35 27.71%
DY 4.54 0.00 11.45 0.00 0.00 0.00 6.25 -19.24%
P/NAPS 0.59 0.66 0.74 0.70 0.70 1.33 0.84 -21.03%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 28/08/06 13/06/06 24/02/06 25/11/05 23/08/05 24/05/05 25/02/05 -
Price 1.16 1.20 1.16 1.28 1.17 1.33 1.34 -
P/RPS 0.57 0.60 0.51 0.59 0.56 0.75 0.91 -26.85%
P/EPS 8.45 9.29 10.60 13.30 13.36 11.31 10.03 -10.82%
EY 11.83 10.77 9.43 7.52 7.49 8.84 9.97 12.11%
DY 4.47 0.00 12.24 0.00 0.00 0.00 7.46 -28.99%
P/NAPS 0.60 0.63 0.69 0.69 0.65 1.33 0.70 -9.79%

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