[SINDORA] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 37.44%
YoY- 189.52%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 240,229 205,529 178,969 112,887 61,309 98,471 52,608 28.78%
PBT 16,410 17,455 12,834 17,249 6,607 -9,296 5,745 19.10%
Tax -2,565 -4,415 -3,738 -4,933 -2,353 593 -1,838 5.70%
NP 13,845 13,040 9,096 12,316 4,254 -8,703 3,907 23.46%
-
NP to SH 10,508 12,397 9,102 12,316 4,254 -8,703 3,222 21.76%
-
Tax Rate 15.63% 25.29% 29.13% 28.60% 35.61% - 31.99% -
Total Cost 226,384 192,489 169,873 100,571 57,055 107,174 48,701 29.17%
-
Net Worth 169,954 181,949 169,687 188,188 179,386 197,458 215,147 -3.85%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 4,695 8,413 4,711 4,796 9,620 - 9,620 -11.26%
Div Payout % 44.68% 67.87% 51.76% 38.95% 226.15% - 298.59% -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 169,954 181,949 169,687 188,188 179,386 197,458 215,147 -3.85%
NOSH 94,419 94,765 93,749 103,400 96,444 95,853 96,478 -0.35%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.76% 6.34% 5.08% 10.91% 6.94% -8.84% 7.43% -
ROE 6.18% 6.81% 5.36% 6.54% 2.37% -4.41% 1.50% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 254.43 216.88 190.90 109.18 63.57 102.73 54.53 29.25%
EPS 11.13 13.08 9.71 11.91 4.41 -9.08 3.34 22.20%
DPS 5.00 8.88 5.03 4.64 10.00 0.00 10.00 -10.90%
NAPS 1.80 1.92 1.81 1.82 1.86 2.06 2.23 -3.50%
Adjusted Per Share Value based on latest NOSH - 103,400
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 250.43 214.26 186.57 117.68 63.91 102.65 54.84 28.78%
EPS 10.95 12.92 9.49 12.84 4.43 -9.07 3.36 21.75%
DPS 4.89 8.77 4.91 5.00 10.03 0.00 10.03 -11.27%
NAPS 1.7717 1.8967 1.7689 1.9618 1.87 2.0584 2.2428 -3.85%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 1.26 1.14 1.26 1.27 1.32 0.00 0.00 -
P/RPS 0.50 0.53 0.66 1.16 2.08 0.00 0.00 -
P/EPS 11.32 8.71 12.98 10.66 29.93 0.00 0.00 -
EY 8.83 11.48 7.71 9.38 3.34 0.00 0.00 -
DY 3.97 7.79 3.99 3.65 7.58 0.00 0.00 -
P/NAPS 0.70 0.59 0.70 0.70 0.71 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/08/07 28/08/06 23/08/05 26/08/04 26/08/03 27/08/02 27/08/01 -
Price 1.14 1.16 1.17 1.30 1.38 0.00 0.00 -
P/RPS 0.45 0.53 0.61 1.19 2.17 0.00 0.00 -
P/EPS 10.24 8.87 12.05 10.91 31.29 0.00 0.00 -
EY 9.76 11.28 8.30 9.16 3.20 0.00 0.00 -
DY 4.39 7.65 4.30 3.57 7.25 0.00 0.00 -
P/NAPS 0.63 0.60 0.65 0.71 0.74 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