[SINDORA] YoY TTM Result on 31-Mar-2006 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
13-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -0.73%
YoY- -12.42%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 344,675 324,792 220,410 211,117 153,979 102,153 58,730 34.26%
PBT 28,553 42,167 15,227 14,150 16,975 12,300 4,699 35.04%
Tax -6,554 -6,108 -2,873 -3,614 -5,434 -3,339 -2,058 21.27%
NP 21,999 36,059 12,354 10,536 11,541 8,961 2,641 42.33%
-
NP to SH 15,961 27,085 10,814 10,108 11,541 8,961 2,641 34.92%
-
Tax Rate 22.95% 14.49% 18.87% 25.54% 32.01% 27.15% 43.80% -
Total Cost 322,676 288,733 208,056 200,581 142,438 93,192 56,089 33.82%
-
Net Worth 197,875 189,159 168,397 180,047 99,727 188,428 183,579 1.25%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 4,802 - 7,149 8,413 4,711 4,796 9,620 -10.92%
Div Payout % 30.09% - 66.11% 83.24% 40.82% 53.53% 364.28% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 197,875 189,159 168,397 180,047 99,727 188,428 183,579 1.25%
NOSH 96,056 96,020 94,605 95,263 99,727 102,966 96,115 -0.01%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 6.38% 11.10% 5.61% 4.99% 7.50% 8.77% 4.50% -
ROE 8.07% 14.32% 6.42% 5.61% 11.57% 4.76% 1.44% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 358.83 338.25 232.98 221.61 154.40 99.21 61.10 34.28%
EPS 16.62 28.21 11.43 10.61 11.57 8.70 2.75 34.92%
DPS 5.00 0.00 7.59 8.83 4.72 4.66 10.00 -10.90%
NAPS 2.06 1.97 1.78 1.89 1.00 1.83 1.91 1.26%
Adjusted Per Share Value based on latest NOSH - 95,263
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 359.31 338.58 229.77 220.08 160.52 106.49 61.22 34.27%
EPS 16.64 28.23 11.27 10.54 12.03 9.34 2.75 34.95%
DPS 5.01 0.00 7.45 8.77 4.91 5.00 10.03 -10.91%
NAPS 2.0628 1.9719 1.7555 1.8769 1.0396 1.9643 1.9137 1.25%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.60 1.62 1.18 1.25 1.33 1.45 1.21 -
P/RPS 0.45 0.48 0.51 0.56 0.86 1.46 1.98 -21.86%
P/EPS 9.63 5.74 10.32 11.78 11.49 16.66 44.04 -22.36%
EY 10.39 17.41 9.69 8.49 8.70 6.00 2.27 28.82%
DY 3.13 0.00 6.43 7.07 3.55 3.21 8.26 -14.92%
P/NAPS 0.78 0.82 0.66 0.66 1.33 0.79 0.63 3.62%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/09 29/05/08 29/05/07 13/06/06 24/05/05 28/05/04 28/05/03 -
Price 1.76 2.40 1.15 1.20 1.33 1.30 1.38 -
P/RPS 0.49 0.71 0.49 0.54 0.86 1.31 2.26 -22.47%
P/EPS 10.59 8.51 10.06 11.31 11.49 14.94 50.22 -22.83%
EY 9.44 11.75 9.94 8.84 8.70 6.69 1.99 29.59%
DY 2.84 0.00 6.60 7.36 3.55 3.58 7.25 -14.44%
P/NAPS 0.85 1.22 0.65 0.63 1.33 0.71 0.72 2.80%

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