[SINDORA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 28.55%
YoY- 66.65%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 272,493 172,810 87,214 295,157 209,255 126,556 58,094 179.42%
PBT 31,998 24,687 15,196 30,760 23,005 10,603 4,574 264.48%
Tax -4,906 -4,395 -2,353 -4,184 -2,052 -1,114 -424 409.29%
NP 27,092 20,292 12,843 26,576 20,953 9,489 4,150 248.10%
-
NP to SH 22,988 18,138 11,436 17,928 13,946 5,941 3,718 235.75%
-
Tax Rate 15.33% 17.80% 15.48% 13.60% 8.92% 10.51% 9.27% -
Total Cost 245,401 152,518 74,371 268,581 188,302 117,067 53,944 173.79%
-
Net Worth 197,725 195,878 189,159 176,097 174,799 170,012 168,397 11.26%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 197,725 195,878 189,159 176,097 174,799 170,012 168,397 11.26%
NOSH 95,983 96,019 96,020 95,187 94,999 94,451 94,605 0.96%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.94% 11.74% 14.73% 9.00% 10.01% 7.50% 7.14% -
ROE 11.63% 9.26% 6.05% 10.18% 7.98% 3.49% 2.21% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 283.90 179.97 90.83 310.08 220.27 133.99 61.41 176.74%
EPS 23.95 18.89 11.91 18.83 14.68 6.29 3.93 232.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 2.04 1.97 1.85 1.84 1.80 1.78 10.20%
Adjusted Per Share Value based on latest NOSH - 96,013
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 284.06 180.15 90.92 307.69 218.14 131.93 60.56 179.42%
EPS 23.96 18.91 11.92 18.69 14.54 6.19 3.88 235.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0612 2.042 1.9719 1.8357 1.8222 1.7723 1.7555 11.26%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.98 2.34 1.62 1.61 1.22 1.26 1.18 -
P/RPS 0.70 1.30 1.78 0.52 0.55 0.94 1.92 -48.87%
P/EPS 8.27 12.39 13.60 8.55 8.31 20.03 30.03 -57.57%
EY 12.10 8.07 7.35 11.70 12.03 4.99 3.33 135.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.15 0.82 0.87 0.66 0.70 0.66 28.28%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 29/02/08 29/11/07 28/08/07 29/05/07 -
Price 2.05 1.82 2.40 1.61 1.61 1.14 1.15 -
P/RPS 0.72 1.01 2.64 0.52 0.73 0.85 1.87 -46.98%
P/EPS 8.56 9.63 20.15 8.55 10.97 18.12 29.26 -55.83%
EY 11.68 10.38 4.96 11.70 9.12 5.52 3.42 126.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.89 1.22 0.87 0.88 0.63 0.65 33.16%

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