[SINDORA] YoY Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 35.59%
YoY- 543.72%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 205,636 207,300 138,681 88,273 56,588 45,940 60,215 22.70%
PBT 14,487 13,965 19,473 9,673 2,359 -5,925 10,546 5.43%
Tax -2,601 -3,574 -6,898 -3,680 -1,428 5,925 -3,843 -6.29%
NP 11,886 10,391 12,575 5,993 931 0 6,703 10.01%
-
NP to SH 10,758 10,007 12,575 5,993 931 -6,003 6,703 8.20%
-
Tax Rate 17.95% 25.59% 35.42% 38.04% 60.53% - 36.44% -
Total Cost 193,750 196,909 126,106 82,280 55,657 45,940 53,512 23.90%
-
Net Worth 162,900 153,609 179,860 169,953 199,263 198,819 213,189 -4.38%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 12,983 9,416 14,402 9,580 9,604 9,603 -
Div Payout % - 129.75% 74.89% 240.33% 1,029.00% 0.00% 143.27% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 162,900 153,609 179,860 169,953 199,263 198,819 213,189 -4.38%
NOSH 94,709 91,434 94,167 96,019 95,800 96,048 96,031 -0.23%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.78% 5.01% 9.07% 6.79% 1.65% 0.00% 11.13% -
ROE 6.60% 6.51% 6.99% 3.53% 0.47% -3.02% 3.14% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 217.12 226.72 147.27 91.93 59.07 47.83 62.70 22.98%
EPS 11.41 10.95 13.35 6.46 0.97 -6.25 6.98 8.53%
DPS 0.00 14.20 10.00 15.00 10.00 10.00 10.00 -
NAPS 1.72 1.68 1.91 1.77 2.08 2.07 2.22 -4.16%
Adjusted Per Share Value based on latest NOSH - 95,936
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 214.37 216.10 144.57 92.02 58.99 47.89 62.77 22.70%
EPS 11.21 10.43 13.11 6.25 0.97 -6.26 6.99 8.18%
DPS 0.00 13.53 9.82 15.01 9.99 10.01 10.01 -
NAPS 1.6982 1.6013 1.875 1.7717 2.0772 2.0726 2.2224 -4.38%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 1.16 1.24 1.60 1.38 0.00 0.00 0.00 -
P/RPS 0.53 0.55 1.09 1.50 0.00 0.00 0.00 -
P/EPS 10.21 11.33 11.98 22.11 0.00 0.00 0.00 -
EY 9.79 8.83 8.35 4.52 0.00 0.00 0.00 -
DY 0.00 11.45 6.25 10.87 0.00 0.00 0.00 -
P/NAPS 0.67 0.74 0.84 0.78 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 25/02/05 27/02/04 27/02/03 28/02/02 13/04/01 -
Price 1.15 1.16 1.34 1.45 1.34 0.00 0.00 -
P/RPS 0.53 0.51 0.91 1.58 2.27 0.00 0.00 -
P/EPS 10.12 10.60 10.03 23.23 137.89 0.00 0.00 -
EY 9.88 9.43 9.97 4.30 0.73 0.00 0.00 -
DY 0.00 12.24 7.46 10.34 7.46 0.00 0.00 -
P/NAPS 0.67 0.69 0.70 0.82 0.64 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