[SINDORA] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
28-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -2.83%
YoY- -15.24%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 324,792 295,672 263,541 240,229 220,410 210,208 210,995 33.28%
PBT 42,167 31,545 23,996 16,410 15,227 14,391 18,657 72.13%
Tax -6,108 -4,179 -2,717 -2,565 -2,873 -3,110 -4,531 22.00%
NP 36,059 27,366 21,279 13,845 12,354 11,281 14,126 86.67%
-
NP to SH 27,085 19,367 14,671 10,508 10,814 9,954 13,617 58.09%
-
Tax Rate 14.49% 13.25% 11.32% 15.63% 18.87% 21.61% 24.29% -
Total Cost 288,733 268,306 242,262 226,384 208,056 198,927 196,869 29.05%
-
Net Worth 189,159 178,584 175,976 169,954 168,397 161,512 185,475 1.31%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 4,695 4,695 7,149 - 8,413 -
Div Payout % - - 32.00% 44.68% 66.11% - 61.79% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 189,159 178,584 175,976 169,954 168,397 161,512 185,475 1.31%
NOSH 96,020 96,013 95,639 94,419 94,605 93,902 94,630 0.97%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 11.10% 9.26% 8.07% 5.76% 5.61% 5.37% 6.69% -
ROE 14.32% 10.84% 8.34% 6.18% 6.42% 6.16% 7.34% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 338.25 307.95 275.56 254.43 232.98 223.86 222.97 31.99%
EPS 28.21 20.17 15.34 11.13 11.43 10.60 14.39 56.57%
DPS 0.00 0.00 5.00 5.00 7.59 0.00 8.89 -
NAPS 1.97 1.86 1.84 1.80 1.78 1.72 1.96 0.33%
Adjusted Per Share Value based on latest NOSH - 94,419
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 338.58 308.23 274.73 250.43 229.77 219.13 219.95 33.28%
EPS 28.23 20.19 15.29 10.95 11.27 10.38 14.20 58.03%
DPS 0.00 0.00 4.89 4.89 7.45 0.00 8.77 -
NAPS 1.9719 1.8617 1.8345 1.7717 1.7555 1.6837 1.9335 1.31%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.62 1.61 1.22 1.26 1.18 1.16 1.12 -
P/RPS 0.48 0.52 0.44 0.50 0.51 0.52 0.50 -2.68%
P/EPS 5.74 7.98 7.95 11.32 10.32 10.94 7.78 -18.33%
EY 17.41 12.53 12.57 8.83 9.69 9.14 12.85 22.41%
DY 0.00 0.00 4.10 3.97 6.43 0.00 7.94 -
P/NAPS 0.82 0.87 0.66 0.70 0.66 0.67 0.57 27.40%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 29/05/08 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 27/11/06 -
Price 2.40 1.61 1.61 1.14 1.15 1.15 1.16 -
P/RPS 0.71 0.52 0.58 0.45 0.49 0.51 0.52 23.05%
P/EPS 8.51 7.98 10.50 10.24 10.06 10.85 8.06 3.68%
EY 11.75 12.53 9.53 9.76 9.94 9.22 12.40 -3.52%
DY 0.00 0.00 3.11 4.39 6.60 0.00 7.66 -
P/NAPS 1.22 0.87 0.88 0.63 0.65 0.67 0.59 62.23%

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