[SINDORA] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -26.9%
YoY- -2.24%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 263,541 240,229 220,410 210,208 210,995 205,529 211,117 15.91%
PBT 23,996 16,410 15,227 14,391 18,657 17,455 14,150 42.16%
Tax -2,717 -2,565 -2,873 -3,110 -4,531 -4,415 -3,614 -17.30%
NP 21,279 13,845 12,354 11,281 14,126 13,040 10,536 59.70%
-
NP to SH 14,671 10,508 10,814 9,954 13,617 12,397 10,108 28.16%
-
Tax Rate 11.32% 15.63% 18.87% 21.61% 24.29% 25.29% 25.54% -
Total Cost 242,262 226,384 208,056 198,927 196,869 192,489 200,581 13.40%
-
Net Worth 175,976 169,954 168,397 161,512 185,475 181,949 180,047 -1.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 4,695 4,695 7,149 - 8,413 8,413 8,413 -32.19%
Div Payout % 32.00% 44.68% 66.11% - 61.79% 67.87% 83.24% -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 175,976 169,954 168,397 161,512 185,475 181,949 180,047 -1.51%
NOSH 95,639 94,419 94,605 93,902 94,630 94,765 95,263 0.26%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 8.07% 5.76% 5.61% 5.37% 6.69% 6.34% 4.99% -
ROE 8.34% 6.18% 6.42% 6.16% 7.34% 6.81% 5.61% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 275.56 254.43 232.98 223.86 222.97 216.88 221.61 15.61%
EPS 15.34 11.13 11.43 10.60 14.39 13.08 10.61 27.83%
DPS 5.00 5.00 7.59 0.00 8.89 8.88 8.83 -31.53%
NAPS 1.84 1.80 1.78 1.72 1.96 1.92 1.89 -1.76%
Adjusted Per Share Value based on latest NOSH - 93,902
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 274.73 250.43 229.77 219.13 219.95 214.26 220.08 15.92%
EPS 15.29 10.95 11.27 10.38 14.20 12.92 10.54 28.11%
DPS 4.89 4.89 7.45 0.00 8.77 8.77 8.77 -32.23%
NAPS 1.8345 1.7717 1.7555 1.6837 1.9335 1.8967 1.8769 -1.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.22 1.26 1.18 1.16 1.12 1.14 1.25 -
P/RPS 0.44 0.50 0.51 0.52 0.50 0.53 0.56 -14.83%
P/EPS 7.95 11.32 10.32 10.94 7.78 8.71 11.78 -23.04%
EY 12.57 8.83 9.69 9.14 12.85 11.48 8.49 29.87%
DY 4.10 3.97 6.43 0.00 7.94 7.79 7.07 -30.43%
P/NAPS 0.66 0.70 0.66 0.67 0.57 0.59 0.66 0.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 28/08/07 29/05/07 28/02/07 27/11/06 28/08/06 13/06/06 -
Price 1.61 1.14 1.15 1.15 1.16 1.16 1.20 -
P/RPS 0.58 0.45 0.49 0.51 0.52 0.53 0.54 4.87%
P/EPS 10.50 10.24 10.06 10.85 8.06 8.87 11.31 -4.82%
EY 9.53 9.76 9.94 9.22 12.40 11.28 8.84 5.13%
DY 3.11 4.39 6.60 0.00 7.66 7.65 7.36 -43.66%
P/NAPS 0.88 0.63 0.65 0.67 0.59 0.60 0.63 24.93%

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