[SINDORA] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 45.85%
YoY- 543.72%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 210,208 207,300 138,661 88,273 56,588 89,760 60,215 23.15%
PBT 14,391 13,965 18,057 9,637 2,359 -5,925 10,546 5.31%
Tax -3,110 -3,574 -5,144 -3,644 -1,428 607 -3,843 -3.46%
NP 11,281 10,391 12,913 5,993 931 -5,318 6,703 9.05%
-
NP to SH 9,954 10,182 12,913 5,993 931 -6,003 6,703 6.80%
-
Tax Rate 21.61% 25.59% 28.49% 37.81% 60.53% - 36.44% -
Total Cost 198,927 196,909 125,748 82,280 55,657 95,078 53,512 24.45%
-
Net Worth 161,512 91,454 94,223 95,936 192,592 198,610 214,137 -4.58%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - 8,413 4,711 9,602 4,814 - 9,620 -
Div Payout % - 82.63% 36.48% 160.23% 517.17% - 143.53% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 161,512 91,454 94,223 95,936 192,592 198,610 214,137 -4.58%
NOSH 93,902 91,454 94,223 95,936 96,296 95,947 96,458 -0.44%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 5.37% 5.01% 9.31% 6.79% 1.65% -5.92% 11.13% -
ROE 6.16% 11.13% 13.70% 6.25% 0.48% -3.02% 3.13% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 223.86 226.67 147.16 92.01 58.76 93.55 62.43 23.70%
EPS 10.60 11.13 13.70 6.25 0.97 -6.26 6.95 7.28%
DPS 0.00 9.20 5.00 10.00 5.00 0.00 10.00 -
NAPS 1.72 1.00 1.00 1.00 2.00 2.07 2.22 -4.16%
Adjusted Per Share Value based on latest NOSH - 95,936
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 219.13 216.10 144.55 92.02 58.99 93.57 62.77 23.15%
EPS 10.38 10.61 13.46 6.25 0.97 -6.26 6.99 6.80%
DPS 0.00 8.77 4.91 10.01 5.02 0.00 10.03 -
NAPS 1.6837 0.9534 0.9822 1.0001 2.0077 2.0704 2.2323 -4.58%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 1.16 1.24 1.60 1.38 0.00 0.00 0.00 -
P/RPS 0.52 0.55 1.09 1.50 0.00 0.00 0.00 -
P/EPS 10.94 11.14 11.67 22.09 0.00 0.00 0.00 -
EY 9.14 8.98 8.57 4.53 0.00 0.00 0.00 -
DY 0.00 7.42 3.13 7.25 0.00 0.00 0.00 -
P/NAPS 0.67 1.24 1.60 1.38 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 24/02/06 25/02/05 27/02/04 27/02/03 28/02/02 13/04/01 -
Price 1.15 1.16 1.34 1.45 1.34 0.00 0.00 -
P/RPS 0.51 0.51 0.91 1.58 2.28 0.00 0.00 -
P/EPS 10.85 10.42 9.78 23.21 138.60 0.00 0.00 -
EY 9.22 9.60 10.23 4.31 0.72 0.00 0.00 -
DY 0.00 7.93 3.73 6.90 3.73 0.00 0.00 -
P/NAPS 0.67 1.16 1.34 1.45 0.67 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