[SINDORA] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 11.54%
YoY- -20.42%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 351,193 295,157 205,636 207,300 138,681 88,273 56,588 35.52%
PBT 34,177 30,760 14,487 13,965 19,473 9,673 2,359 56.07%
Tax -7,912 -4,184 -2,601 -3,574 -6,898 -3,680 -1,428 32.98%
NP 26,265 26,576 11,886 10,391 12,575 5,993 931 74.38%
-
NP to SH 21,165 17,928 10,758 10,007 12,575 5,993 931 68.23%
-
Tax Rate 23.15% 13.60% 17.95% 25.59% 35.42% 38.04% 60.53% -
Total Cost 324,928 268,581 193,750 196,909 126,106 82,280 55,657 34.15%
-
Net Worth 190,037 176,097 162,900 153,609 179,860 169,953 199,263 -0.78%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 4,798 - - 12,983 9,416 14,402 9,580 -10.87%
Div Payout % 22.67% - - 129.75% 74.89% 240.33% 1,029.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 190,037 176,097 162,900 153,609 179,860 169,953 199,263 -0.78%
NOSH 95,978 95,187 94,709 91,434 94,167 96,019 95,800 0.03%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 7.48% 9.00% 5.78% 5.01% 9.07% 6.79% 1.65% -
ROE 11.14% 10.18% 6.60% 6.51% 6.99% 3.53% 0.47% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 365.91 310.08 217.12 226.72 147.27 91.93 59.07 35.48%
EPS 22.05 18.83 11.41 10.95 13.35 6.46 0.97 68.22%
DPS 5.00 0.00 0.00 14.20 10.00 15.00 10.00 -10.90%
NAPS 1.98 1.85 1.72 1.68 1.91 1.77 2.08 -0.81%
Adjusted Per Share Value based on latest NOSH - 91,454
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 366.10 307.69 214.37 216.10 144.57 92.02 58.99 35.52%
EPS 22.06 18.69 11.21 10.43 13.11 6.25 0.97 68.24%
DPS 5.00 0.00 0.00 13.53 9.82 15.01 9.99 -10.88%
NAPS 1.9811 1.8357 1.6982 1.6013 1.875 1.7717 2.0772 -0.78%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 1.99 1.61 1.16 1.24 1.60 1.38 0.00 -
P/RPS 0.54 0.52 0.53 0.55 1.09 1.50 0.00 -
P/EPS 9.02 8.55 10.21 11.33 11.98 22.11 0.00 -
EY 11.08 11.70 9.79 8.83 8.35 4.52 0.00 -
DY 2.51 0.00 0.00 11.45 6.25 10.87 0.00 -
P/NAPS 1.01 0.87 0.67 0.74 0.84 0.78 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 29/02/08 28/02/07 24/02/06 25/02/05 27/02/04 27/02/03 -
Price 1.90 1.61 1.15 1.16 1.34 1.45 1.34 -
P/RPS 0.52 0.52 0.53 0.51 0.91 1.58 2.27 -21.76%
P/EPS 8.62 8.55 10.12 10.60 10.03 23.23 137.89 -36.97%
EY 11.61 11.70 9.88 9.43 9.97 4.30 0.73 58.51%
DY 2.63 0.00 0.00 12.24 7.46 10.34 7.46 -15.93%
P/NAPS 0.96 0.87 0.67 0.69 0.70 0.82 0.64 6.98%

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