[SINDORA] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 32.01%
YoY- 94.56%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 358,910 341,926 324,792 295,672 263,541 240,229 220,410 38.28%
PBT 40,538 45,629 42,167 31,545 23,996 16,410 15,227 91.74%
Tax -7,033 -7,460 -6,108 -4,179 -2,717 -2,565 -2,873 81.34%
NP 33,505 38,169 36,059 27,366 21,279 13,845 12,354 94.12%
-
NP to SH 27,299 30,454 27,085 19,367 14,671 10,508 10,814 85.08%
-
Tax Rate 17.35% 16.35% 14.49% 13.25% 11.32% 15.63% 18.87% -
Total Cost 325,405 303,757 288,733 268,306 242,262 226,384 208,056 34.63%
-
Net Worth 197,841 195,875 189,159 178,584 175,976 169,954 168,397 11.30%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 4,695 4,695 7,149 -
Div Payout % - - - - 32.00% 44.68% 66.11% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 197,841 195,875 189,159 178,584 175,976 169,954 168,397 11.30%
NOSH 96,039 96,017 96,020 96,013 95,639 94,419 94,605 1.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 9.34% 11.16% 11.10% 9.26% 8.07% 5.76% 5.61% -
ROE 13.80% 15.55% 14.32% 10.84% 8.34% 6.18% 6.42% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 373.71 356.11 338.25 307.95 275.56 254.43 232.98 36.91%
EPS 28.42 31.72 28.21 20.17 15.34 11.13 11.43 83.23%
DPS 0.00 0.00 0.00 0.00 5.00 5.00 7.59 -
NAPS 2.06 2.04 1.97 1.86 1.84 1.80 1.78 10.20%
Adjusted Per Share Value based on latest NOSH - 96,013
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 374.15 356.44 338.58 308.23 274.73 250.43 229.77 38.28%
EPS 28.46 31.75 28.23 20.19 15.29 10.95 11.27 85.12%
DPS 0.00 0.00 0.00 0.00 4.89 4.89 7.45 -
NAPS 2.0624 2.0419 1.9719 1.8617 1.8345 1.7717 1.7555 11.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.98 2.34 1.62 1.61 1.22 1.26 1.18 -
P/RPS 0.53 0.66 0.48 0.52 0.44 0.50 0.51 2.59%
P/EPS 6.97 7.38 5.74 7.98 7.95 11.32 10.32 -22.96%
EY 14.36 13.55 17.41 12.53 12.57 8.83 9.69 29.89%
DY 0.00 0.00 0.00 0.00 4.10 3.97 6.43 -
P/NAPS 0.96 1.15 0.82 0.87 0.66 0.70 0.66 28.28%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 29/08/08 29/05/08 29/02/08 29/11/07 28/08/07 29/05/07 -
Price 2.05 1.82 2.40 1.61 1.61 1.14 1.15 -
P/RPS 0.55 0.51 0.71 0.52 0.58 0.45 0.49 7.98%
P/EPS 7.21 5.74 8.51 7.98 10.50 10.24 10.06 -19.86%
EY 13.87 17.43 11.75 12.53 9.53 9.76 9.94 24.79%
DY 0.00 0.00 0.00 0.00 3.11 4.39 6.60 -
P/NAPS 1.00 0.89 1.22 0.87 0.88 0.63 0.65 33.16%

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