[SINDORA] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
28-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 183.67%
YoY- 132.17%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 211,117 153,979 102,153 58,730 91,552 57,833 70,934 19.92%
PBT 14,150 16,975 12,300 4,699 -8,907 10,032 19,596 -5.27%
Tax -3,614 -5,434 -3,339 -2,058 1,383 -3,658 -729 30.56%
NP 10,536 11,541 8,961 2,641 -7,524 6,374 18,867 -9.24%
-
NP to SH 10,108 11,541 8,961 2,641 -8,209 6,374 18,867 -9.87%
-
Tax Rate 25.54% 32.01% 27.15% 43.80% - 36.46% 3.72% -
Total Cost 200,581 142,438 93,192 56,089 99,076 51,459 52,067 25.19%
-
Net Worth 180,047 99,727 188,428 183,579 207,138 214,852 218,020 -3.13%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 8,413 4,711 4,796 9,620 - 9,620 14,441 -8.60%
Div Payout % 83.24% 40.82% 53.53% 364.28% - 150.93% 76.54% -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 180,047 99,727 188,428 183,579 207,138 214,852 218,020 -3.13%
NOSH 95,263 99,727 102,966 96,115 95,897 95,916 96,044 -0.13%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 4.99% 7.50% 8.77% 4.50% -8.22% 11.02% 26.60% -
ROE 5.61% 11.57% 4.76% 1.44% -3.96% 2.97% 8.65% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 221.61 154.40 99.21 61.10 95.47 60.30 73.86 20.08%
EPS 10.61 11.57 8.70 2.75 -8.56 6.65 19.64 -9.74%
DPS 8.83 4.72 4.66 10.00 0.00 10.00 15.00 -8.44%
NAPS 1.89 1.00 1.83 1.91 2.16 2.24 2.27 -3.00%
Adjusted Per Share Value based on latest NOSH - 96,115
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 220.08 160.52 106.49 61.22 95.44 60.29 73.95 19.92%
EPS 10.54 12.03 9.34 2.75 -8.56 6.64 19.67 -9.87%
DPS 8.77 4.91 5.00 10.03 0.00 10.03 15.05 -8.60%
NAPS 1.8769 1.0396 1.9643 1.9137 2.1593 2.2397 2.2728 -3.13%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 1.25 1.33 1.45 1.21 0.00 0.00 0.00 -
P/RPS 0.56 0.86 1.46 1.98 0.00 0.00 0.00 -
P/EPS 11.78 11.49 16.66 44.04 0.00 0.00 0.00 -
EY 8.49 8.70 6.00 2.27 0.00 0.00 0.00 -
DY 7.07 3.55 3.21 8.26 0.00 0.00 0.00 -
P/NAPS 0.66 1.33 0.79 0.63 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 13/06/06 24/05/05 28/05/04 28/05/03 28/05/02 09/07/01 26/05/00 -
Price 1.20 1.33 1.30 1.38 0.00 0.00 0.00 -
P/RPS 0.54 0.86 1.31 2.26 0.00 0.00 0.00 -
P/EPS 11.31 11.49 14.94 50.22 0.00 0.00 0.00 -
EY 8.84 8.70 6.69 1.99 0.00 0.00 0.00 -
DY 7.36 3.55 3.58 7.25 0.00 0.00 0.00 -
P/NAPS 0.63 1.33 0.71 0.72 0.00 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