[SINDORA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -27.68%
YoY- -53.58%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 329,500 336,480 338,406 334,962 323,112 351,193 363,324 -6.31%
PBT 11,840 46,020 60,329 24,288 33,400 34,177 42,664 -57.48%
Tax -3,580 -3,738 -4,158 -2,284 -3,480 -7,912 -6,541 -33.11%
NP 8,260 42,282 56,170 22,004 29,920 26,265 36,122 -62.63%
-
NP to SH 10,708 43,836 58,012 16,838 23,284 21,165 30,650 -50.42%
-
Tax Rate 30.24% 8.12% 6.89% 9.40% 10.42% 23.15% 15.33% -
Total Cost 321,240 294,198 282,236 312,958 293,192 324,928 327,201 -1.21%
-
Net Worth 229,320 226,560 227,529 200,635 197,875 190,037 197,725 10.39%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 9,600 12,800 - - 4,798 - -
Div Payout % - 21.90% 22.07% - - 22.67% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 229,320 226,560 227,529 200,635 197,875 190,037 197,725 10.39%
NOSH 95,949 96,000 96,003 95,997 96,056 95,978 95,983 -0.02%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 2.51% 12.57% 16.60% 6.57% 9.26% 7.48% 9.94% -
ROE 4.67% 19.35% 25.50% 8.39% 11.77% 11.14% 15.50% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 343.41 350.50 352.49 348.93 336.38 365.91 378.53 -6.29%
EPS 11.16 45.66 60.43 17.54 24.24 22.05 31.93 -50.41%
DPS 0.00 10.00 13.33 0.00 0.00 5.00 0.00 -
NAPS 2.39 2.36 2.37 2.09 2.06 1.98 2.06 10.42%
Adjusted Per Share Value based on latest NOSH - 95,867
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 343.49 350.77 352.77 349.18 336.83 366.10 378.75 -6.31%
EPS 11.16 45.70 60.47 17.55 24.27 22.06 31.95 -50.43%
DPS 0.00 10.01 13.34 0.00 0.00 5.00 0.00 -
NAPS 2.3906 2.3618 2.3719 2.0915 2.0628 1.9811 2.0612 10.39%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.72 1.51 1.57 1.58 1.60 1.99 1.98 -
P/RPS 0.50 0.43 0.45 0.45 0.48 0.54 0.52 -2.58%
P/EPS 15.41 3.31 2.60 9.01 6.60 9.02 6.20 83.58%
EY 6.49 30.24 38.49 11.10 15.15 11.08 16.13 -45.52%
DY 0.00 6.62 8.49 0.00 0.00 2.51 0.00 -
P/NAPS 0.72 0.64 0.66 0.76 0.78 1.01 0.96 -17.46%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 24/02/10 25/11/09 27/08/09 25/05/09 26/02/09 27/11/08 -
Price 1.70 1.48 1.55 1.50 1.76 1.90 2.05 -
P/RPS 0.50 0.42 0.44 0.43 0.52 0.52 0.54 -5.00%
P/EPS 15.23 3.24 2.57 8.55 7.26 8.62 6.42 77.96%
EY 6.56 30.85 38.98 11.69 13.77 11.61 15.58 -43.85%
DY 0.00 6.76 8.60 0.00 0.00 2.63 0.00 -
P/NAPS 0.71 0.63 0.65 0.72 0.85 0.96 1.00 -20.43%

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