[SINDORA] YoY 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- 5.58%
YoY- 46.53%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 86,324 99,683 82,699 59,387 53,921 28,826 30,322 19.03%
PBT 33,101 7,311 12,402 4,816 3,614 4,390 2,624 52.51%
Tax -1,978 -511 -938 -786 -670 -1,326 -1,079 10.61%
NP 31,123 6,800 11,464 4,030 2,944 3,064 1,545 64.87%
-
NP to SH 35,087 4,850 8,005 3,842 2,622 3,064 1,545 68.20%
-
Tax Rate 5.98% 6.99% 7.56% 16.32% 18.54% 30.21% 41.12% -
Total Cost 55,201 92,883 71,235 55,357 50,977 25,762 28,777 11.45%
-
Net Worth 227,513 197,841 175,976 185,475 172,622 174,950 175,611 4.40%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,799 - - - - - - -
Div Payout % 13.68% - - - - - - -
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 227,513 197,841 175,976 185,475 172,622 174,950 175,611 4.40%
NOSH 95,997 96,039 95,639 94,630 93,309 94,567 95,962 0.00%
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 36.05% 6.82% 13.86% 6.79% 5.46% 10.63% 5.10% -
ROE 15.42% 2.45% 4.55% 2.07% 1.52% 1.75% 0.88% -
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 89.92 103.79 86.47 62.76 57.79 30.48 31.60 19.02%
EPS 36.55 5.05 8.37 4.06 2.81 3.24 1.62 68.01%
DPS 5.00 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 89.99 103.92 86.21 61.91 56.21 30.05 31.61 19.03%
EPS 36.58 5.06 8.34 4.01 2.73 3.19 1.61 68.21%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3717 2.0624 1.8345 1.9335 1.7995 1.8238 1.8307 4.40%
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 1.75 1.91 1.41 1.78 2.25 4.46 4.40 -14.23%
P/EPS 4.30 39.21 14.58 27.59 46.26 41.98 86.34 -39.31%
EY 23.28 2.55 6.86 3.63 2.16 2.38 1.16 64.77%
DY 3.18 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 1.72 1.98 1.86 1.85 2.22 4.40 4.27 -14.05%
P/EPS 4.24 40.59 19.24 28.57 45.55 41.36 83.85 -39.16%
EY 23.58 2.46 5.20 3.50 2.20 2.42 1.19 64.42%
DY 3.23 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