[SINDORA] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 49.52%
YoY- 239.3%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 138,661 111,391 112,887 102,153 88,273 73,460 61,309 71.87%
PBT 18,057 19,015 17,249 12,300 9,637 7,166 6,607 94.88%
Tax -5,144 -5,180 -4,933 -3,339 -3,644 -3,057 -2,353 68.04%
NP 12,913 13,835 12,316 8,961 5,993 4,109 4,254 108.94%
-
NP to SH 12,913 13,835 12,316 8,961 5,993 4,109 4,254 108.94%
-
Tax Rate 28.49% 27.24% 28.60% 27.15% 37.81% 42.66% 35.61% -
Total Cost 125,748 97,556 100,571 93,192 82,280 69,351 57,055 68.95%
-
Net Worth 94,223 174,950 188,188 188,428 95,936 175,611 179,386 -34.77%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 4,711 4,796 4,796 4,796 9,602 9,620 9,620 -37.73%
Div Payout % 36.48% 34.67% 38.95% 53.53% 160.23% 234.13% 226.15% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 94,223 174,950 188,188 188,428 95,936 175,611 179,386 -34.77%
NOSH 94,223 94,567 103,400 102,966 95,936 95,962 96,444 -1.53%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 9.31% 12.42% 10.91% 8.77% 6.79% 5.59% 6.94% -
ROE 13.70% 7.91% 6.54% 4.76% 6.25% 2.34% 2.37% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 147.16 117.79 109.18 99.21 92.01 76.55 63.57 74.55%
EPS 13.70 14.63 11.91 8.70 6.25 4.28 4.41 112.17%
DPS 5.00 5.07 4.64 4.66 10.00 10.00 10.00 -36.87%
NAPS 1.00 1.85 1.82 1.83 1.00 1.83 1.86 -33.75%
Adjusted Per Share Value based on latest NOSH - 102,966
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 144.55 116.12 117.68 106.49 92.02 76.58 63.91 71.88%
EPS 13.46 14.42 12.84 9.34 6.25 4.28 4.43 109.07%
DPS 4.91 5.00 5.00 5.00 10.01 10.03 10.03 -37.75%
NAPS 0.9822 1.8238 1.9618 1.9643 1.0001 1.8307 1.87 -34.77%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.60 1.36 1.27 1.45 1.38 1.39 1.32 -
P/RPS 1.09 1.15 1.16 1.46 1.50 1.82 2.08 -34.87%
P/EPS 11.67 9.30 10.66 16.66 22.09 32.46 29.93 -46.47%
EY 8.57 10.76 9.38 6.00 4.53 3.08 3.34 86.88%
DY 3.13 3.73 3.65 3.21 7.25 7.19 7.58 -44.39%
P/NAPS 1.60 0.74 0.70 0.79 1.38 0.76 0.71 71.46%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 26/11/04 26/08/04 28/05/04 27/02/04 20/11/03 26/08/03 -
Price 1.34 1.34 1.30 1.30 1.45 1.35 1.38 -
P/RPS 0.91 1.14 1.19 1.31 1.58 1.76 2.17 -43.82%
P/EPS 9.78 9.16 10.91 14.94 23.21 31.53 31.29 -53.78%
EY 10.23 10.92 9.16 6.69 4.31 3.17 3.20 116.24%
DY 3.73 3.79 3.57 3.58 6.90 7.41 7.25 -35.66%
P/NAPS 1.34 0.72 0.71 0.71 1.45 0.74 0.74 48.29%

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