[SINDORA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 8.64%
YoY- 6.98%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 295,672 263,541 240,229 220,410 210,208 210,995 205,529 27.35%
PBT 31,545 23,996 16,410 15,227 14,391 18,657 17,455 48.20%
Tax -4,179 -2,717 -2,565 -2,873 -3,110 -4,531 -4,415 -3.58%
NP 27,366 21,279 13,845 12,354 11,281 14,126 13,040 63.69%
-
NP to SH 19,367 14,671 10,508 10,814 9,954 13,617 12,397 34.52%
-
Tax Rate 13.25% 11.32% 15.63% 18.87% 21.61% 24.29% 25.29% -
Total Cost 268,306 242,262 226,384 208,056 198,927 196,869 192,489 24.70%
-
Net Worth 178,584 175,976 169,954 168,397 161,512 185,475 181,949 -1.23%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 4,695 4,695 7,149 - 8,413 8,413 -
Div Payout % - 32.00% 44.68% 66.11% - 61.79% 67.87% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 178,584 175,976 169,954 168,397 161,512 185,475 181,949 -1.23%
NOSH 96,013 95,639 94,419 94,605 93,902 94,630 94,765 0.87%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.26% 8.07% 5.76% 5.61% 5.37% 6.69% 6.34% -
ROE 10.84% 8.34% 6.18% 6.42% 6.16% 7.34% 6.81% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 307.95 275.56 254.43 232.98 223.86 222.97 216.88 26.24%
EPS 20.17 15.34 11.13 11.43 10.60 14.39 13.08 33.36%
DPS 0.00 5.00 5.00 7.59 0.00 8.89 8.88 -
NAPS 1.86 1.84 1.80 1.78 1.72 1.96 1.92 -2.08%
Adjusted Per Share Value based on latest NOSH - 94,605
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 308.23 274.73 250.43 229.77 219.13 219.95 214.26 27.35%
EPS 20.19 15.29 10.95 11.27 10.38 14.20 12.92 34.55%
DPS 0.00 4.89 4.89 7.45 0.00 8.77 8.77 -
NAPS 1.8617 1.8345 1.7717 1.7555 1.6837 1.9335 1.8967 -1.23%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.61 1.22 1.26 1.18 1.16 1.12 1.14 -
P/RPS 0.52 0.44 0.50 0.51 0.52 0.50 0.53 -1.25%
P/EPS 7.98 7.95 11.32 10.32 10.94 7.78 8.71 -5.65%
EY 12.53 12.57 8.83 9.69 9.14 12.85 11.48 5.99%
DY 0.00 4.10 3.97 6.43 0.00 7.94 7.79 -
P/NAPS 0.87 0.66 0.70 0.66 0.67 0.57 0.59 29.46%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 28/08/07 29/05/07 28/02/07 27/11/06 28/08/06 -
Price 1.61 1.61 1.14 1.15 1.15 1.16 1.16 -
P/RPS 0.52 0.58 0.45 0.49 0.51 0.52 0.53 -1.25%
P/EPS 7.98 10.50 10.24 10.06 10.85 8.06 8.87 -6.78%
EY 12.53 9.53 9.76 9.94 9.22 12.40 11.28 7.23%
DY 0.00 3.11 4.39 6.60 0.00 7.66 7.65 -
P/NAPS 0.87 0.88 0.63 0.65 0.67 0.59 0.60 28.02%

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