[SINDORA] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[SINDORA] SINDORA BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 6.09%
YoY- 53.65%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 253,112 232,376 205,636 207,896 193,070 191,568 207,300 14.27%
PBT 21,206 18,296 14,487 17,866 17,168 14,952 13,965 32.21%
Tax -2,228 -1,696 -2,601 -3,260 -3,318 -2,644 -3,574 -27.08%
NP 18,978 16,600 11,886 14,606 13,850 12,308 10,391 49.58%
-
NP to SH 11,882 14,872 10,758 13,785 12,994 12,308 10,007 12.16%
-
Tax Rate 10.51% 9.27% 17.95% 18.25% 19.33% 17.68% 25.59% -
Total Cost 234,134 215,776 193,750 193,289 179,220 179,260 196,909 12.27%
-
Net Worth 170,012 168,397 162,900 185,571 181,840 180,047 153,609 7.01%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - 4,905 - 12,983 -
Div Payout % - - - - 37.76% - 129.75% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 170,012 168,397 162,900 185,571 181,840 180,047 153,609 7.01%
NOSH 94,451 94,605 94,709 94,679 94,708 95,263 91,434 2.19%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 7.50% 7.14% 5.78% 7.03% 7.17% 6.42% 5.01% -
ROE 6.99% 8.83% 6.60% 7.43% 7.15% 6.84% 6.51% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 267.98 245.63 217.12 219.58 203.86 201.09 226.72 11.82%
EPS 12.58 15.72 11.41 14.56 13.72 12.92 10.95 9.72%
DPS 0.00 0.00 0.00 0.00 5.18 0.00 14.20 -
NAPS 1.80 1.78 1.72 1.96 1.92 1.89 1.68 4.72%
Adjusted Per Share Value based on latest NOSH - 94,630
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 263.86 242.24 214.37 216.72 201.27 199.70 216.10 14.28%
EPS 12.39 15.50 11.21 14.37 13.55 12.83 10.43 12.20%
DPS 0.00 0.00 0.00 0.00 5.11 0.00 13.53 -
NAPS 1.7723 1.7555 1.6982 1.9345 1.8956 1.8769 1.6013 7.01%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.26 1.18 1.16 1.12 1.14 1.25 1.24 -
P/RPS 0.47 0.48 0.53 0.51 0.56 0.62 0.55 -9.97%
P/EPS 10.02 7.51 10.21 7.69 8.31 9.67 11.33 -7.88%
EY 9.98 13.32 9.79 13.00 12.04 10.34 8.83 8.52%
DY 0.00 0.00 0.00 0.00 4.54 0.00 11.45 -
P/NAPS 0.70 0.66 0.67 0.57 0.59 0.66 0.74 -3.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 29/05/07 28/02/07 27/11/06 28/08/06 13/06/06 24/02/06 -
Price 1.14 1.15 1.15 1.16 1.16 1.20 1.16 -
P/RPS 0.43 0.47 0.53 0.53 0.57 0.60 0.51 -10.77%
P/EPS 9.06 7.32 10.12 7.97 8.45 9.29 10.60 -9.96%
EY 11.04 13.67 9.88 12.55 11.83 10.77 9.43 11.11%
DY 0.00 0.00 0.00 0.00 4.47 0.00 12.24 -
P/NAPS 0.63 0.65 0.67 0.59 0.60 0.63 0.69 -5.90%

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