[SINDORA] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[SINDORA] SINDORA BHD
Announcement Date
26-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 12.33%
YoY- 236.7%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 178,969 153,979 138,661 111,391 112,887 102,153 88,273 60.25%
PBT 12,834 16,975 18,057 19,015 17,249 12,300 9,637 21.06%
Tax -3,738 -5,434 -5,144 -5,180 -4,933 -3,339 -3,644 1.71%
NP 9,096 11,541 12,913 13,835 12,316 8,961 5,993 32.10%
-
NP to SH 9,102 11,541 12,913 13,835 12,316 8,961 5,993 32.16%
-
Tax Rate 29.13% 32.01% 28.49% 27.24% 28.60% 27.15% 37.81% -
Total Cost 169,873 142,438 125,748 97,556 100,571 93,192 82,280 62.21%
-
Net Worth 169,687 99,727 94,223 174,950 188,188 188,428 95,936 46.30%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div 4,711 4,711 4,711 4,796 4,796 4,796 9,602 -37.82%
Div Payout % 51.76% 40.82% 36.48% 34.67% 38.95% 53.53% 160.23% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 169,687 99,727 94,223 174,950 188,188 188,428 95,936 46.30%
NOSH 93,749 99,727 94,223 94,567 103,400 102,966 95,936 -1.52%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 5.08% 7.50% 9.31% 12.42% 10.91% 8.77% 6.79% -
ROE 5.36% 11.57% 13.70% 7.91% 6.54% 4.76% 6.25% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 190.90 154.40 147.16 117.79 109.18 99.21 92.01 62.74%
EPS 9.71 11.57 13.70 14.63 11.91 8.70 6.25 34.17%
DPS 5.03 4.72 5.00 5.07 4.64 4.66 10.00 -36.77%
NAPS 1.81 1.00 1.00 1.85 1.82 1.83 1.00 48.57%
Adjusted Per Share Value based on latest NOSH - 94,567
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 186.57 160.52 144.55 116.12 117.68 106.49 92.02 60.26%
EPS 9.49 12.03 13.46 14.42 12.84 9.34 6.25 32.14%
DPS 4.91 4.91 4.91 5.00 5.00 5.00 10.01 -37.83%
NAPS 1.7689 1.0396 0.9822 1.8238 1.9618 1.9643 1.0001 46.30%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.26 1.33 1.60 1.36 1.27 1.45 1.38 -
P/RPS 0.66 0.86 1.09 1.15 1.16 1.46 1.50 -42.17%
P/EPS 12.98 11.49 11.67 9.30 10.66 16.66 22.09 -29.86%
EY 7.71 8.70 8.57 10.76 9.38 6.00 4.53 42.59%
DY 3.99 3.55 3.13 3.73 3.65 3.21 7.25 -32.86%
P/NAPS 0.70 1.33 1.60 0.74 0.70 0.79 1.38 -36.42%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 24/05/05 25/02/05 26/11/04 26/08/04 28/05/04 27/02/04 -
Price 1.17 1.33 1.34 1.34 1.30 1.30 1.45 -
P/RPS 0.61 0.86 0.91 1.14 1.19 1.31 1.58 -47.00%
P/EPS 12.05 11.49 9.78 9.16 10.91 14.94 23.21 -35.42%
EY 8.30 8.70 10.23 10.92 9.16 6.69 4.31 54.84%
DY 4.30 3.55 3.73 3.79 3.57 3.58 6.90 -27.06%
P/NAPS 0.65 1.33 1.34 0.72 0.71 0.71 1.45 -41.45%

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