[SINDORA] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
28-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 22.65%
YoY- 36.2%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 220,410 210,208 210,995 205,529 211,117 207,300 204,064 5.27%
PBT 15,227 14,391 18,657 17,455 14,150 13,965 12,058 16.84%
Tax -2,873 -3,110 -4,531 -4,415 -3,614 -3,574 -3,082 -4.57%
NP 12,354 11,281 14,126 13,040 10,536 10,391 8,976 23.75%
-
NP to SH 10,814 9,954 13,617 12,397 10,108 10,182 8,660 15.97%
-
Tax Rate 18.87% 21.61% 24.29% 25.29% 25.54% 25.59% 25.56% -
Total Cost 208,056 198,927 196,869 192,489 200,581 196,909 195,088 4.38%
-
Net Worth 168,397 161,512 185,475 181,949 180,047 91,454 172,622 -1.63%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 7,149 - 8,413 8,413 8,413 8,413 4,711 32.08%
Div Payout % 66.11% - 61.79% 67.87% 83.24% 82.63% 54.40% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 168,397 161,512 185,475 181,949 180,047 91,454 172,622 -1.63%
NOSH 94,605 93,902 94,630 94,765 95,263 91,454 93,309 0.92%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.61% 5.37% 6.69% 6.34% 4.99% 5.01% 4.40% -
ROE 6.42% 6.16% 7.34% 6.81% 5.61% 11.13% 5.02% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 232.98 223.86 222.97 216.88 221.61 226.67 218.70 4.31%
EPS 11.43 10.60 14.39 13.08 10.61 11.13 9.28 14.91%
DPS 7.59 0.00 8.89 8.88 8.83 9.20 5.05 31.24%
NAPS 1.78 1.72 1.96 1.92 1.89 1.00 1.85 -2.54%
Adjusted Per Share Value based on latest NOSH - 94,765
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 229.77 219.13 219.95 214.26 220.08 216.10 212.73 5.27%
EPS 11.27 10.38 14.20 12.92 10.54 10.61 9.03 15.93%
DPS 7.45 0.00 8.77 8.77 8.77 8.77 4.91 32.07%
NAPS 1.7555 1.6837 1.9335 1.8967 1.8769 0.9534 1.7995 -1.63%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.18 1.16 1.12 1.14 1.25 1.24 1.30 -
P/RPS 0.51 0.52 0.50 0.53 0.56 0.55 0.59 -9.26%
P/EPS 10.32 10.94 7.78 8.71 11.78 11.14 14.01 -18.45%
EY 9.69 9.14 12.85 11.48 8.49 8.98 7.14 22.60%
DY 6.43 0.00 7.94 7.79 7.07 7.42 3.88 40.08%
P/NAPS 0.66 0.67 0.57 0.59 0.66 1.24 0.70 -3.85%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 28/02/07 27/11/06 28/08/06 13/06/06 24/02/06 25/11/05 -
Price 1.15 1.15 1.16 1.16 1.20 1.16 1.28 -
P/RPS 0.49 0.51 0.52 0.53 0.54 0.51 0.59 -11.65%
P/EPS 10.06 10.85 8.06 8.87 11.31 10.42 13.79 -18.97%
EY 9.94 9.22 12.40 11.28 8.84 9.60 7.25 23.43%
DY 6.60 0.00 7.66 7.65 7.36 7.93 3.94 41.09%
P/NAPS 0.65 0.67 0.59 0.60 0.63 1.16 0.69 -3.90%

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