[SINDORA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -21.96%
YoY- 7.5%
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 279,006 253,112 232,376 205,636 207,896 193,070 191,568 28.45%
PBT 30,673 21,206 18,296 14,487 17,866 17,168 14,952 61.37%
Tax -2,736 -2,228 -1,696 -2,601 -3,260 -3,318 -2,644 2.30%
NP 27,937 18,978 16,600 11,886 14,606 13,850 12,308 72.62%
-
NP to SH 18,594 11,882 14,872 10,758 13,785 12,994 12,308 31.62%
-
Tax Rate 8.92% 10.51% 9.27% 17.95% 18.25% 19.33% 17.68% -
Total Cost 251,069 234,134 215,776 193,750 193,289 179,220 179,260 25.15%
-
Net Worth 174,799 170,012 168,397 162,900 185,571 181,840 180,047 -1.95%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - 4,905 - -
Div Payout % - - - - - 37.76% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 174,799 170,012 168,397 162,900 185,571 181,840 180,047 -1.95%
NOSH 94,999 94,451 94,605 94,709 94,679 94,708 95,263 -0.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 10.01% 7.50% 7.14% 5.78% 7.03% 7.17% 6.42% -
ROE 10.64% 6.99% 8.83% 6.60% 7.43% 7.15% 6.84% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 293.69 267.98 245.63 217.12 219.58 203.86 201.09 28.69%
EPS 19.57 12.58 15.72 11.41 14.56 13.72 12.92 31.85%
DPS 0.00 0.00 0.00 0.00 0.00 5.18 0.00 -
NAPS 1.84 1.80 1.78 1.72 1.96 1.92 1.89 -1.76%
Adjusted Per Share Value based on latest NOSH - 93,902
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 290.85 263.86 242.24 214.37 216.72 201.27 199.70 28.45%
EPS 19.38 12.39 15.50 11.21 14.37 13.55 12.83 31.61%
DPS 0.00 0.00 0.00 0.00 0.00 5.11 0.00 -
NAPS 1.8222 1.7723 1.7555 1.6982 1.9345 1.8956 1.8769 -1.95%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.22 1.26 1.18 1.16 1.12 1.14 1.25 -
P/RPS 0.42 0.47 0.48 0.53 0.51 0.56 0.62 -22.84%
P/EPS 6.23 10.02 7.51 10.21 7.69 8.31 9.67 -25.38%
EY 16.04 9.98 13.32 9.79 13.00 12.04 10.34 33.96%
DY 0.00 0.00 0.00 0.00 0.00 4.54 0.00 -
P/NAPS 0.66 0.70 0.66 0.67 0.57 0.59 0.66 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 29/05/07 28/02/07 27/11/06 28/08/06 13/06/06 -
Price 1.61 1.14 1.15 1.15 1.16 1.16 1.20 -
P/RPS 0.55 0.43 0.47 0.53 0.53 0.57 0.60 -5.63%
P/EPS 8.23 9.06 7.32 10.12 7.97 8.45 9.29 -7.75%
EY 12.16 11.04 13.67 9.88 12.55 11.83 10.77 8.42%
DY 0.00 0.00 0.00 0.00 0.00 4.47 0.00 -
P/NAPS 0.88 0.63 0.65 0.67 0.59 0.60 0.63 24.93%

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