[SINDORA] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 22.99%
YoY- 4.95%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 323,112 348,856 232,376 191,568 176,300 115,028 59,508 32.54%
PBT 33,400 60,784 18,296 14,952 14,212 18,540 7,888 27.16%
Tax -3,480 -9,412 -1,696 -2,644 -2,484 -1,324 -2,544 5.35%
NP 29,920 51,372 16,600 12,308 11,728 17,216 5,344 33.21%
-
NP to SH 23,284 45,744 14,872 12,308 11,728 17,216 5,344 27.77%
-
Tax Rate 10.42% 15.48% 9.27% 17.68% 17.48% 7.14% 32.25% -
Total Cost 293,192 297,484 215,776 179,260 164,572 97,812 54,164 32.47%
-
Net Worth 197,875 189,159 168,397 180,047 99,727 188,428 183,579 1.25%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 197,875 189,159 168,397 180,047 99,727 188,428 183,579 1.25%
NOSH 96,056 96,020 94,605 95,263 99,727 102,966 96,115 -0.01%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 9.26% 14.73% 7.14% 6.42% 6.65% 14.97% 8.98% -
ROE 11.77% 24.18% 8.83% 6.84% 11.76% 9.14% 2.91% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 336.38 363.32 245.63 201.09 176.78 111.71 61.91 32.55%
EPS 24.24 47.64 15.72 12.92 12.48 16.72 5.56 27.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.97 1.78 1.89 1.00 1.83 1.91 1.26%
Adjusted Per Share Value based on latest NOSH - 95,263
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 336.83 363.67 242.24 199.70 183.79 119.91 62.03 32.54%
EPS 24.27 47.69 15.50 12.83 12.23 17.95 5.57 27.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0628 1.9719 1.7555 1.8769 1.0396 1.9643 1.9137 1.25%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.60 1.62 1.18 1.25 1.33 1.45 1.21 -
P/RPS 0.48 0.45 0.48 0.62 0.75 1.30 1.95 -20.81%
P/EPS 6.60 3.40 7.51 9.67 11.31 8.67 21.76 -18.01%
EY 15.15 29.41 13.32 10.34 8.84 11.53 4.60 21.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.82 0.66 0.66 1.33 0.79 0.63 3.62%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/09 29/05/08 29/05/07 13/06/06 24/05/05 28/05/04 28/05/03 -
Price 1.76 2.40 1.15 1.20 1.33 1.30 1.38 -
P/RPS 0.52 0.66 0.47 0.60 0.75 1.16 2.23 -21.52%
P/EPS 7.26 5.04 7.32 9.29 11.31 7.78 24.82 -18.51%
EY 13.77 19.85 13.67 10.77 8.84 12.86 4.03 22.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.22 0.65 0.63 1.33 0.71 0.72 2.80%

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