[SINDORA] QoQ 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- 94.22%
YoY- -14.43%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
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 48,643 47,892 55,073 53,921 54,231 44,075 51,837 -4.16%
PBT 4,846 3,738 5,257 3,614 1,541 3,553 3,350 27.99%
Tax -998 -661 -2,086 -670 -197 -621 -1,594 -26.87%
NP 3,848 3,077 3,171 2,944 1,344 2,932 1,756 68.95%
-
NP to SH 3,639 3,077 3,278 2,622 1,350 2,932 1,756 62.76%
-
Tax Rate 20.59% 17.68% 39.68% 18.54% 12.78% 17.48% 47.58% -
Total Cost 44,795 44,815 51,902 50,977 52,887 41,143 50,081 -7.18%
-
Net Worth 181,949 180,047 91,454 172,622 169,687 99,727 94,223 55.25%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 2,454 - 8,413 - - - 4,711 -35.33%
Div Payout % 67.45% - 256.68% - - - 268.29% -
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 181,949 180,047 91,454 172,622 169,687 99,727 94,223 55.25%
NOSH 94,765 95,263 91,454 93,309 93,749 99,727 94,223 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 7.91% 6.42% 5.76% 5.46% 2.48% 6.65% 3.39% -
ROE 2.00% 1.71% 3.58% 1.52% 0.80% 2.94% 1.86% -
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 51.33 50.27 60.22 57.79 57.85 44.20 55.01 -4.52%
EPS 3.84 3.23 3.59 2.81 1.44 3.12 1.86 62.35%
DPS 2.59 0.00 9.20 0.00 0.00 0.00 5.00 -35.57%
NAPS 1.92 1.89 1.00 1.85 1.81 1.00 1.00 54.66%
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 50.71 49.93 57.41 56.21 56.53 45.95 54.04 -4.16%
EPS 3.79 3.21 3.42 2.73 1.41 3.06 1.83 62.69%
DPS 2.56 0.00 8.77 0.00 0.00 0.00 4.91 -35.29%
NAPS 1.8967 1.8769 0.9534 1.7995 1.7689 1.0396 0.9822 55.25%
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 2.22 2.49 2.06 2.25 2.18 3.01 2.91 -16.55%
P/EPS 29.69 38.70 34.60 46.26 87.50 45.24 85.85 -50.82%
EY 3.37 2.58 2.89 2.16 1.14 2.21 1.16 103.99%
DY 2.27 0.00 7.42 0.00 0.00 0.00 3.13 -19.32%
P/NAPS 0.59 0.66 1.24 0.70 0.70 1.33 1.60 -48.67%
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 2.26 2.39 1.93 2.22 2.02 3.01 2.44 -4.99%
P/EPS 30.21 37.15 32.36 45.55 81.25 45.24 71.90 -43.99%
EY 3.31 2.69 3.09 2.20 1.23 2.21 1.39 78.60%
DY 2.23 0.00 7.93 0.00 0.00 0.00 3.73 -29.09%
P/NAPS 0.60 0.63 1.16 0.69 0.65 1.33 1.34 -41.55%

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