[SINDORA] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -6.66%
YoY- 115.47%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 204,064 178,969 153,979 138,661 111,391 112,887 102,153 58.54%
PBT 12,058 12,834 16,975 18,057 19,015 17,249 12,300 -1.31%
Tax -3,082 -3,738 -5,434 -5,144 -5,180 -4,933 -3,339 -5.19%
NP 8,976 9,096 11,541 12,913 13,835 12,316 8,961 0.11%
-
NP to SH 8,660 9,102 11,541 12,913 13,835 12,316 8,961 -2.25%
-
Tax Rate 25.56% 29.13% 32.01% 28.49% 27.24% 28.60% 27.15% -
Total Cost 195,088 169,873 142,438 125,748 97,556 100,571 93,192 63.57%
-
Net Worth 172,622 169,687 99,727 94,223 174,950 188,188 188,428 -5.66%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 4,711 4,711 4,711 4,711 4,796 4,796 4,796 -1.18%
Div Payout % 54.40% 51.76% 40.82% 36.48% 34.67% 38.95% 53.53% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 172,622 169,687 99,727 94,223 174,950 188,188 188,428 -5.66%
NOSH 93,309 93,749 99,727 94,223 94,567 103,400 102,966 -6.34%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 4.40% 5.08% 7.50% 9.31% 12.42% 10.91% 8.77% -
ROE 5.02% 5.36% 11.57% 13.70% 7.91% 6.54% 4.76% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 218.70 190.90 154.40 147.16 117.79 109.18 99.21 69.29%
EPS 9.28 9.71 11.57 13.70 14.63 11.91 8.70 4.39%
DPS 5.05 5.03 4.72 5.00 5.07 4.64 4.66 5.49%
NAPS 1.85 1.81 1.00 1.00 1.85 1.82 1.83 0.72%
Adjusted Per Share Value based on latest NOSH - 94,223
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 212.73 186.57 160.52 144.55 116.12 117.68 106.49 58.54%
EPS 9.03 9.49 12.03 13.46 14.42 12.84 9.34 -2.22%
DPS 4.91 4.91 4.91 4.91 5.00 5.00 5.00 -1.20%
NAPS 1.7995 1.7689 1.0396 0.9822 1.8238 1.9618 1.9643 -5.66%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.30 1.26 1.33 1.60 1.36 1.27 1.45 -
P/RPS 0.59 0.66 0.86 1.09 1.15 1.16 1.46 -45.31%
P/EPS 14.01 12.98 11.49 11.67 9.30 10.66 16.66 -10.89%
EY 7.14 7.71 8.70 8.57 10.76 9.38 6.00 12.28%
DY 3.88 3.99 3.55 3.13 3.73 3.65 3.21 13.45%
P/NAPS 0.70 0.70 1.33 1.60 0.74 0.70 0.79 -7.74%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 25/11/05 23/08/05 24/05/05 25/02/05 26/11/04 26/08/04 28/05/04 -
Price 1.28 1.17 1.33 1.34 1.34 1.30 1.30 -
P/RPS 0.59 0.61 0.86 0.91 1.14 1.19 1.31 -41.21%
P/EPS 13.79 12.05 11.49 9.78 9.16 10.91 14.94 -5.19%
EY 7.25 8.30 8.70 10.23 10.92 9.16 6.69 5.50%
DY 3.94 4.30 3.55 3.73 3.79 3.57 3.58 6.59%
P/NAPS 0.69 0.65 1.33 1.34 0.72 0.71 0.71 -1.88%

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