[SINDORA] YoY TTM 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- 9.84%
YoY- 57.24%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 332,423 358,910 263,541 210,995 204,064 111,391 73,460 28.58%
PBT 48,646 40,538 23,996 18,657 12,058 19,015 7,166 37.56%
Tax -6,251 -7,033 -2,717 -4,531 -3,082 -5,180 -3,057 12.64%
NP 42,395 33,505 21,279 14,126 8,976 13,835 4,109 47.49%
-
NP to SH 42,094 27,299 14,671 13,617 8,660 13,835 4,109 47.31%
-
Tax Rate 12.85% 17.35% 11.32% 24.29% 25.56% 27.24% 42.66% -
Total Cost 290,028 325,405 242,262 196,869 195,088 97,556 69,351 26.90%
-
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 9,602 - 4,695 8,413 4,711 4,796 9,620 -0.03%
Div Payout % 22.81% - 32.00% 61.79% 54.40% 34.67% 234.13% -
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 12.75% 9.34% 8.07% 6.69% 4.40% 12.42% 5.59% -
ROE 18.50% 13.80% 8.34% 7.34% 5.02% 7.91% 2.34% -
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 346.28 373.71 275.56 222.97 218.70 117.79 76.55 28.57%
EPS 43.85 28.42 15.34 14.39 9.28 14.63 4.28 47.32%
DPS 10.00 0.00 5.00 8.89 5.05 5.07 10.00 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 346.54 374.15 274.73 219.95 212.73 116.12 76.58 28.57%
EPS 43.88 28.46 15.29 14.20 9.03 14.42 4.28 47.33%
DPS 10.01 0.00 4.89 8.77 4.91 5.00 10.03 -0.03%
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 0.45 0.53 0.44 0.50 0.59 1.15 1.82 -20.75%
P/EPS 3.58 6.97 7.95 7.78 14.01 9.30 32.46 -30.72%
EY 27.93 14.36 12.57 12.85 7.14 10.76 3.08 44.35%
DY 6.37 0.00 4.10 7.94 3.88 3.73 7.19 -1.99%
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 0.45 0.55 0.58 0.52 0.59 1.14 1.76 -20.31%
P/EPS 3.53 7.21 10.50 8.06 13.79 9.16 31.53 -30.55%
EY 28.29 13.87 9.53 12.40 7.25 10.92 3.17 43.97%
DY 6.45 0.00 3.11 7.66 3.94 3.79 7.41 -2.28%
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