[SINDORA] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 45.85%
YoY- 543.72%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 111,391 112,887 102,153 88,273 73,460 61,309 58,730 53.04%
PBT 19,015 17,249 12,300 9,637 7,166 6,607 4,699 153.29%
Tax -5,180 -4,933 -3,339 -3,644 -3,057 -2,353 -2,058 84.72%
NP 13,835 12,316 8,961 5,993 4,109 4,254 2,641 200.72%
-
NP to SH 13,835 12,316 8,961 5,993 4,109 4,254 2,641 200.72%
-
Tax Rate 27.24% 28.60% 27.15% 37.81% 42.66% 35.61% 43.80% -
Total Cost 97,556 100,571 93,192 82,280 69,351 57,055 56,089 44.48%
-
Net Worth 174,950 188,188 188,428 95,936 175,611 179,386 183,579 -3.15%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 4,796 4,796 4,796 9,602 9,620 9,620 9,620 -37.04%
Div Payout % 34.67% 38.95% 53.53% 160.23% 234.13% 226.15% 364.28% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 174,950 188,188 188,428 95,936 175,611 179,386 183,579 -3.15%
NOSH 94,567 103,400 102,966 95,936 95,962 96,444 96,115 -1.07%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 12.42% 10.91% 8.77% 6.79% 5.59% 6.94% 4.50% -
ROE 7.91% 6.54% 4.76% 6.25% 2.34% 2.37% 1.44% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 117.79 109.18 99.21 92.01 76.55 63.57 61.10 54.71%
EPS 14.63 11.91 8.70 6.25 4.28 4.41 2.75 203.82%
DPS 5.07 4.64 4.66 10.00 10.00 10.00 10.00 -36.33%
NAPS 1.85 1.82 1.83 1.00 1.83 1.86 1.91 -2.09%
Adjusted Per Share Value based on latest NOSH - 95,936
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 116.12 117.68 106.49 92.02 76.58 63.91 61.22 53.05%
EPS 14.42 12.84 9.34 6.25 4.28 4.43 2.75 200.91%
DPS 5.00 5.00 5.00 10.01 10.03 10.03 10.03 -37.04%
NAPS 1.8238 1.9618 1.9643 1.0001 1.8307 1.87 1.9137 -3.14%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.36 1.27 1.45 1.38 1.39 1.32 1.21 -
P/RPS 1.15 1.16 1.46 1.50 1.82 2.08 1.98 -30.31%
P/EPS 9.30 10.66 16.66 22.09 32.46 29.93 44.04 -64.43%
EY 10.76 9.38 6.00 4.53 3.08 3.34 2.27 181.38%
DY 3.73 3.65 3.21 7.25 7.19 7.58 8.26 -41.05%
P/NAPS 0.74 0.70 0.79 1.38 0.76 0.71 0.63 11.29%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 26/11/04 26/08/04 28/05/04 27/02/04 20/11/03 26/08/03 28/05/03 -
Price 1.34 1.30 1.30 1.45 1.35 1.38 1.38 -
P/RPS 1.14 1.19 1.31 1.58 1.76 2.17 2.26 -36.55%
P/EPS 9.16 10.91 14.94 23.21 31.53 31.29 50.22 -67.73%
EY 10.92 9.16 6.69 4.31 3.17 3.20 1.99 210.14%
DY 3.79 3.57 3.58 6.90 7.41 7.25 7.25 -35.02%
P/NAPS 0.72 0.71 0.71 1.45 0.74 0.74 0.72 0.00%

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