[SINDORA] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -21.13%
YoY- -26.1%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 211,117 207,300 204,064 178,969 153,979 138,661 111,391 53.20%
PBT 14,150 13,965 12,058 12,834 16,975 18,057 19,015 -17.89%
Tax -3,614 -3,574 -3,082 -3,738 -5,434 -5,144 -5,180 -21.35%
NP 10,536 10,391 8,976 9,096 11,541 12,913 13,835 -16.62%
-
NP to SH 10,108 10,182 8,660 9,102 11,541 12,913 13,835 -18.89%
-
Tax Rate 25.54% 25.59% 25.56% 29.13% 32.01% 28.49% 27.24% -
Total Cost 200,581 196,909 195,088 169,873 142,438 125,748 97,556 61.76%
-
Net Worth 180,047 91,454 172,622 169,687 99,727 94,223 174,950 1.93%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 8,413 8,413 4,711 4,711 4,711 4,711 4,796 45.50%
Div Payout % 83.24% 82.63% 54.40% 51.76% 40.82% 36.48% 34.67% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 180,047 91,454 172,622 169,687 99,727 94,223 174,950 1.93%
NOSH 95,263 91,454 93,309 93,749 99,727 94,223 94,567 0.49%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.99% 5.01% 4.40% 5.08% 7.50% 9.31% 12.42% -
ROE 5.61% 11.13% 5.02% 5.36% 11.57% 13.70% 7.91% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 221.61 226.67 218.70 190.90 154.40 147.16 117.79 52.45%
EPS 10.61 11.13 9.28 9.71 11.57 13.70 14.63 -19.29%
DPS 8.83 9.20 5.05 5.03 4.72 5.00 5.07 44.80%
NAPS 1.89 1.00 1.85 1.81 1.00 1.00 1.85 1.43%
Adjusted Per Share Value based on latest NOSH - 93,749
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 220.08 216.10 212.73 186.57 160.52 144.55 116.12 53.20%
EPS 10.54 10.61 9.03 9.49 12.03 13.46 14.42 -18.87%
DPS 8.77 8.77 4.91 4.91 4.91 4.91 5.00 45.49%
NAPS 1.8769 0.9534 1.7995 1.7689 1.0396 0.9822 1.8238 1.93%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.25 1.24 1.30 1.26 1.33 1.60 1.36 -
P/RPS 0.56 0.55 0.59 0.66 0.86 1.09 1.15 -38.13%
P/EPS 11.78 11.14 14.01 12.98 11.49 11.67 9.30 17.08%
EY 8.49 8.98 7.14 7.71 8.70 8.57 10.76 -14.62%
DY 7.07 7.42 3.88 3.99 3.55 3.13 3.73 53.21%
P/NAPS 0.66 1.24 0.70 0.70 1.33 1.60 0.74 -7.35%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 13/06/06 24/02/06 25/11/05 23/08/05 24/05/05 25/02/05 26/11/04 -
Price 1.20 1.16 1.28 1.17 1.33 1.34 1.34 -
P/RPS 0.54 0.51 0.59 0.61 0.86 0.91 1.14 -39.26%
P/EPS 11.31 10.42 13.79 12.05 11.49 9.78 9.16 15.10%
EY 8.84 9.60 7.25 8.30 8.70 10.23 10.92 -13.15%
DY 7.36 7.93 3.94 4.30 3.55 3.73 3.79 55.71%
P/NAPS 0.63 1.16 0.69 0.65 1.33 1.34 0.72 -8.52%

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