[SINDORA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[SINDORA] SINDORA BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 56.49%
YoY- 34.89%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 345,620 348,856 295,157 279,006 253,112 232,376 205,636 41.40%
PBT 49,374 60,784 30,760 30,673 21,206 18,296 14,487 126.64%
Tax -8,790 -9,412 -4,184 -2,736 -2,228 -1,696 -2,601 125.36%
NP 40,584 51,372 26,576 27,937 18,978 16,600 11,886 126.91%
-
NP to SH 36,276 45,744 17,928 18,594 11,882 14,872 10,758 125.03%
-
Tax Rate 17.80% 15.48% 13.60% 8.92% 10.51% 9.27% 17.95% -
Total Cost 305,036 297,484 268,581 251,069 234,134 215,776 193,750 35.37%
-
Net Worth 195,878 189,159 176,097 174,799 170,012 168,397 162,900 13.09%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 195,878 189,159 176,097 174,799 170,012 168,397 162,900 13.09%
NOSH 96,019 96,020 95,187 94,999 94,451 94,605 94,709 0.92%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 11.74% 14.73% 9.00% 10.01% 7.50% 7.14% 5.78% -
ROE 18.52% 24.18% 10.18% 10.64% 6.99% 8.83% 6.60% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 359.95 363.32 310.08 293.69 267.98 245.63 217.12 40.11%
EPS 37.78 47.64 18.83 19.57 12.58 15.72 11.41 122.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.04 1.97 1.85 1.84 1.80 1.78 1.72 12.05%
Adjusted Per Share Value based on latest NOSH - 95,639
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 360.29 363.67 307.69 290.85 263.86 242.24 214.37 41.40%
EPS 37.82 47.69 18.69 19.38 12.39 15.50 11.21 125.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.042 1.9719 1.8357 1.8222 1.7723 1.7555 1.6982 13.09%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.34 1.62 1.61 1.22 1.26 1.18 1.16 -
P/RPS 0.65 0.45 0.52 0.42 0.47 0.48 0.53 14.58%
P/EPS 6.19 3.40 8.55 6.23 10.02 7.51 10.21 -28.38%
EY 16.15 29.41 11.70 16.04 9.98 13.32 9.79 39.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.82 0.87 0.66 0.70 0.66 0.67 43.40%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 29/05/08 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 -
Price 1.82 2.40 1.61 1.61 1.14 1.15 1.15 -
P/RPS 0.51 0.66 0.52 0.55 0.43 0.47 0.53 -2.53%
P/EPS 4.82 5.04 8.55 8.23 9.06 7.32 10.12 -39.03%
EY 20.76 19.85 11.70 12.16 11.04 13.67 9.88 64.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.22 0.87 0.88 0.63 0.65 0.67 20.86%

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