[SINDORA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -26.9%
YoY- -2.24%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 336,581 351,111 295,672 210,208 207,300 138,661 88,273 24.96%
PBT 48,482 35,399 31,545 14,391 13,965 18,057 9,637 30.86%
Tax -4,104 -8,037 -4,179 -3,110 -3,574 -5,144 -3,644 1.99%
NP 44,378 27,362 27,366 11,281 10,391 12,913 5,993 39.56%
-
NP to SH 45,482 21,576 19,367 9,954 10,182 12,913 5,993 40.14%
-
Tax Rate 8.46% 22.70% 13.25% 21.61% 25.59% 28.49% 37.81% -
Total Cost 292,203 323,749 268,306 198,927 196,909 125,748 82,280 23.49%
-
Net Worth 228,295 192,108 178,584 161,512 91,454 94,223 95,936 15.53%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 4,799 4,802 - - 8,413 4,711 9,602 -10.90%
Div Payout % 10.55% 22.26% - - 82.63% 36.48% 160.23% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 228,295 192,108 178,584 161,512 91,454 94,223 95,936 15.53%
NOSH 95,922 96,054 96,013 93,902 91,454 94,223 95,936 -0.00%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 13.18% 7.79% 9.26% 5.37% 5.01% 9.31% 6.79% -
ROE 19.92% 11.23% 10.84% 6.16% 11.13% 13.70% 6.25% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 350.89 365.53 307.95 223.86 226.67 147.16 92.01 24.96%
EPS 47.42 22.46 20.17 10.60 11.13 13.70 6.25 40.13%
DPS 5.00 5.00 0.00 0.00 9.20 5.00 10.00 -10.90%
NAPS 2.38 2.00 1.86 1.72 1.00 1.00 1.00 15.53%
Adjusted Per Share Value based on latest NOSH - 93,902
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 350.87 366.02 308.23 219.13 216.10 144.55 92.02 24.96%
EPS 47.41 22.49 20.19 10.38 10.61 13.46 6.25 40.13%
DPS 5.00 5.01 0.00 0.00 8.77 4.91 10.01 -10.91%
NAPS 2.3799 2.0027 1.8617 1.6837 0.9534 0.9822 1.0001 15.53%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 1.51 1.99 1.61 1.16 1.24 1.60 1.38 -
P/RPS 0.43 0.54 0.52 0.52 0.55 1.09 1.50 -18.78%
P/EPS 3.18 8.86 7.98 10.94 11.14 11.67 22.09 -27.58%
EY 31.40 11.29 12.53 9.14 8.98 8.57 4.53 38.04%
DY 3.31 2.51 0.00 0.00 7.42 3.13 7.25 -12.23%
P/NAPS 0.63 1.00 0.87 0.67 1.24 1.60 1.38 -12.24%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 26/02/09 29/02/08 28/02/07 24/02/06 25/02/05 27/02/04 -
Price 1.48 1.90 1.61 1.15 1.16 1.34 1.45 -
P/RPS 0.42 0.52 0.52 0.51 0.51 0.91 1.58 -19.79%
P/EPS 3.12 8.46 7.98 10.85 10.42 9.78 23.21 -28.40%
EY 32.04 11.82 12.53 9.22 9.60 10.23 4.31 39.65%
DY 3.38 2.63 0.00 0.00 7.93 3.73 6.90 -11.20%
P/NAPS 0.62 0.95 0.87 0.67 1.16 1.34 1.45 -13.19%

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