[SINDORA] QoQ TTM 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- -4.86%
YoY- -37.41%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 205,529 211,117 207,300 204,064 178,969 153,979 138,661 30.09%
PBT 17,455 14,150 13,965 12,058 12,834 16,975 18,057 -2.24%
Tax -4,415 -3,614 -3,574 -3,082 -3,738 -5,434 -5,144 -9.71%
NP 13,040 10,536 10,391 8,976 9,096 11,541 12,913 0.65%
-
NP to SH 12,397 10,108 10,182 8,660 9,102 11,541 12,913 -2.68%
-
Tax Rate 25.29% 25.54% 25.59% 25.56% 29.13% 32.01% 28.49% -
Total Cost 192,489 200,581 196,909 195,088 169,873 142,438 125,748 32.92%
-
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 8,413 8,413 8,413 4,711 4,711 4,711 4,711 47.35%
Div Payout % 67.87% 83.24% 82.63% 54.40% 51.76% 40.82% 36.48% -
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 6.34% 4.99% 5.01% 4.40% 5.08% 7.50% 9.31% -
ROE 6.81% 5.61% 11.13% 5.02% 5.36% 11.57% 13.70% -
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 216.88 221.61 226.67 218.70 190.90 154.40 147.16 29.59%
EPS 13.08 10.61 11.13 9.28 9.71 11.57 13.70 -3.04%
DPS 8.88 8.83 9.20 5.05 5.03 4.72 5.00 46.80%
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 214.26 220.08 216.10 212.73 186.57 160.52 144.55 30.09%
EPS 12.92 10.54 10.61 9.03 9.49 12.03 13.46 -2.70%
DPS 8.77 8.77 8.77 4.91 4.91 4.91 4.91 47.36%
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 0.53 0.56 0.55 0.59 0.66 0.86 1.09 -38.24%
P/EPS 8.71 11.78 11.14 14.01 12.98 11.49 11.67 -17.76%
EY 11.48 8.49 8.98 7.14 7.71 8.70 8.57 21.58%
DY 7.79 7.07 7.42 3.88 3.99 3.55 3.13 83.95%
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 0.53 0.54 0.51 0.59 0.61 0.86 0.91 -30.32%
P/EPS 8.87 11.31 10.42 13.79 12.05 11.49 9.78 -6.32%
EY 11.28 8.84 9.60 7.25 8.30 8.70 10.23 6.74%
DY 7.65 7.36 7.93 3.94 4.30 3.55 3.73 61.63%
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