[SINDORA] YoY Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 409.67%
YoY- 115.51%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 207,300 138,681 88,273 56,588 45,940 60,215 74,096 -1.08%
PBT 13,965 19,473 9,673 2,359 -5,925 10,546 23,275 0.54%
Tax -3,574 -6,898 -3,680 -1,428 5,925 -3,843 238 -
NP 10,391 12,575 5,993 931 0 6,703 23,513 0.87%
-
NP to SH 10,007 12,575 5,993 931 -6,003 6,703 23,513 0.91%
-
Tax Rate 25.59% 35.42% 38.04% 60.53% - 36.44% -1.02% -
Total Cost 196,909 126,106 82,280 55,657 45,940 53,512 50,583 -1.43%
-
Net Worth 153,609 179,860 169,953 199,263 198,819 213,189 216,023 0.36%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div 12,983 9,416 14,402 9,580 9,604 9,603 - -100.00%
Div Payout % 129.75% 74.89% 240.33% 1,029.00% 0.00% 143.27% - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 153,609 179,860 169,953 199,263 198,819 213,189 216,023 0.36%
NOSH 91,434 94,167 96,019 95,800 96,048 96,031 96,010 0.05%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 5.01% 9.07% 6.79% 1.65% 0.00% 11.13% 31.73% -
ROE 6.51% 6.99% 3.53% 0.47% -3.02% 3.14% 10.88% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 226.72 147.27 91.93 59.07 47.83 62.70 77.17 -1.13%
EPS 10.95 13.35 6.46 0.97 -6.25 6.98 24.49 0.85%
DPS 14.20 10.00 15.00 10.00 10.00 10.00 0.00 -100.00%
NAPS 1.68 1.91 1.77 2.08 2.07 2.22 2.25 0.31%
Adjusted Per Share Value based on latest NOSH - 96,296
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 216.10 144.57 92.02 58.99 47.89 62.77 77.24 -1.08%
EPS 10.43 13.11 6.25 0.97 -6.26 6.99 24.51 0.91%
DPS 13.53 9.82 15.01 9.99 10.01 10.01 0.00 -100.00%
NAPS 1.6013 1.875 1.7717 2.0772 2.0726 2.2224 2.252 0.36%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 1.24 1.60 1.38 0.00 0.00 0.00 0.00 -
P/RPS 0.55 1.09 1.50 0.00 0.00 0.00 0.00 -100.00%
P/EPS 11.33 11.98 22.11 0.00 0.00 0.00 0.00 -100.00%
EY 8.83 8.35 4.52 0.00 0.00 0.00 0.00 -100.00%
DY 11.45 6.25 10.87 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.74 0.84 0.78 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 24/02/06 25/02/05 27/02/04 27/02/03 28/02/02 13/04/01 11/05/00 -
Price 1.16 1.34 1.45 1.34 0.00 0.00 0.00 -
P/RPS 0.51 0.91 1.58 2.27 0.00 0.00 0.00 -100.00%
P/EPS 10.60 10.03 23.23 137.89 0.00 0.00 0.00 -100.00%
EY 9.43 9.97 4.30 0.73 0.00 0.00 0.00 -100.00%
DY 12.24 7.46 10.34 7.46 0.00 0.00 0.00 -100.00%
P/NAPS 0.69 0.70 0.82 0.64 0.00 0.00 0.00 -100.00%

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