[SINDORA] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 183.67%
YoY- 132.17%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 88,273 73,460 61,309 58,730 56,588 103,422 98,471 -7.01%
PBT 9,637 7,166 6,607 4,699 2,359 -6,088 -9,296 -
Tax -3,644 -3,057 -2,353 -2,058 -1,428 46 593 -
NP 5,993 4,109 4,254 2,641 931 -6,042 -8,703 -
-
NP to SH 5,993 4,109 4,254 2,641 931 -6,042 -8,703 -
-
Tax Rate 37.81% 42.66% 35.61% 43.80% 60.53% - - -
Total Cost 82,280 69,351 57,055 56,089 55,657 109,464 107,174 -16.11%
-
Net Worth 95,936 175,611 179,386 183,579 192,592 199,727 197,458 -38.11%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 9,602 9,620 9,620 9,620 4,814 - - -
Div Payout % 160.23% 234.13% 226.15% 364.28% 517.17% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 95,936 175,611 179,386 183,579 192,592 199,727 197,458 -38.11%
NOSH 95,936 95,962 96,444 96,115 96,296 96,022 95,853 0.05%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 6.79% 5.59% 6.94% 4.50% 1.65% -5.84% -8.84% -
ROE 6.25% 2.34% 2.37% 1.44% 0.48% -3.03% -4.41% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 92.01 76.55 63.57 61.10 58.76 107.71 102.73 -7.06%
EPS 6.25 4.28 4.41 2.75 0.97 -6.29 -9.08 -
DPS 10.00 10.00 10.00 10.00 5.00 0.00 0.00 -
NAPS 1.00 1.83 1.86 1.91 2.00 2.08 2.06 -38.15%
Adjusted Per Share Value based on latest NOSH - 96,115
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 92.02 76.58 63.91 61.22 58.99 107.81 102.65 -7.01%
EPS 6.25 4.28 4.43 2.75 0.97 -6.30 -9.07 -
DPS 10.01 10.03 10.03 10.03 5.02 0.00 0.00 -
NAPS 1.0001 1.8307 1.87 1.9137 2.0077 2.0821 2.0584 -38.11%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 1.38 1.39 1.32 1.21 0.00 0.00 0.00 -
P/RPS 1.50 1.82 2.08 1.98 0.00 0.00 0.00 -
P/EPS 22.09 32.46 29.93 44.04 0.00 0.00 0.00 -
EY 4.53 3.08 3.34 2.27 0.00 0.00 0.00 -
DY 7.25 7.19 7.58 8.26 0.00 0.00 0.00 -
P/NAPS 1.38 0.76 0.71 0.63 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 20/11/03 26/08/03 28/05/03 27/02/03 28/11/02 27/08/02 -
Price 1.45 1.35 1.38 1.38 1.34 0.00 0.00 -
P/RPS 1.58 1.76 2.17 2.26 2.28 0.00 0.00 -
P/EPS 23.21 31.53 31.29 50.22 138.60 0.00 0.00 -
EY 4.31 3.17 3.20 1.99 0.72 0.00 0.00 -
DY 6.90 7.41 7.25 7.25 3.73 0.00 0.00 -
P/NAPS 1.45 0.74 0.74 0.72 0.67 0.00 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