[SINDORA] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[SINDORA] SINDORA BHD
Announcement Date
27-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 59.13%
YoY- 53.65%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 253,805 272,493 209,255 155,922 152,227 86,824 63,706 25.88%
PBT 45,247 31,998 23,005 13,400 8,708 16,123 5,329 42.78%
Tax -3,119 -4,906 -2,052 -2,445 -1,488 -5,304 -2,014 7.55%
NP 42,128 27,092 20,953 10,955 7,220 10,819 3,315 52.70%
-
NP to SH 43,509 22,988 13,946 10,339 6,729 10,819 3,315 53.52%
-
Tax Rate 6.89% 15.33% 8.92% 18.25% 17.09% 32.90% 37.79% -
Total Cost 211,677 245,401 188,302 144,967 145,007 76,005 60,391 23.22%
-
Net Worth 227,529 197,725 174,799 185,571 172,418 174,804 175,839 4.38%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 9,600 - - - - - - -
Div Payout % 22.07% - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 227,529 197,725 174,799 185,571 172,418 174,804 175,839 4.38%
NOSH 96,003 95,983 94,999 94,679 93,199 94,489 96,086 -0.01%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 16.60% 9.94% 10.01% 7.03% 4.74% 12.46% 5.20% -
ROE 19.12% 11.63% 7.98% 5.57% 3.90% 6.19% 1.89% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 264.37 283.90 220.27 164.68 163.33 91.89 66.30 25.89%
EPS 45.32 23.95 14.68 10.92 7.22 11.45 3.48 53.32%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.37 2.06 1.84 1.96 1.85 1.85 1.83 4.39%
Adjusted Per Share Value based on latest NOSH - 94,630
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 264.58 284.06 218.14 162.54 158.69 90.51 66.41 25.88%
EPS 45.36 23.96 14.54 10.78 7.01 11.28 3.46 53.49%
DPS 10.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3719 2.0612 1.8222 1.9345 1.7974 1.8223 1.833 4.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.57 1.98 1.22 1.12 1.30 1.36 1.39 -
P/RPS 0.59 0.70 0.55 0.68 0.80 1.48 2.10 -19.05%
P/EPS 3.46 8.27 8.31 10.26 18.01 11.88 40.29 -33.55%
EY 28.87 12.10 12.03 9.75 5.55 8.42 2.48 50.48%
DY 6.37 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.96 0.66 0.57 0.70 0.74 0.76 -2.32%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 27/11/08 29/11/07 27/11/06 25/11/05 26/11/04 20/11/03 -
Price 1.55 2.05 1.61 1.16 1.28 1.34 1.35 -
P/RPS 0.59 0.72 0.73 0.70 0.78 1.46 2.04 -18.66%
P/EPS 3.42 8.56 10.97 10.62 17.73 11.70 39.13 -33.35%
EY 29.24 11.68 9.12 9.41 5.64 8.54 2.56 50.01%
DY 6.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.00 0.88 0.59 0.69 0.72 0.74 -2.13%

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