[SINDORA] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[SINDORA] SINDORA BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 24.12%
YoY- -71.27%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 491,066 458,220 372,437 354,645 333,486 329,500 336,480 28.75%
PBT 38,402 38,128 23,461 20,137 8,154 11,840 46,020 -11.39%
Tax -6,068 -4,784 -5,370 -713 1,382 -3,580 -3,738 38.24%
NP 32,334 33,344 18,091 19,424 9,536 8,260 42,282 -16.41%
-
NP to SH 21,096 21,088 16,142 16,666 13,428 10,708 43,836 -38.67%
-
Tax Rate 15.80% 12.55% 22.89% 3.54% -16.95% 30.24% 8.12% -
Total Cost 458,732 424,876 354,346 335,221 323,950 321,240 294,198 34.57%
-
Net Worth 241,864 243,914 236,224 236,175 230,523 229,320 226,560 4.46%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,801 - - - 9,600 -
Div Payout % - - 29.74% - - - 21.90% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 241,864 243,914 236,224 236,175 230,523 229,320 226,560 4.46%
NOSH 95,978 96,029 96,026 96,006 96,051 95,949 96,000 -0.01%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.58% 7.28% 4.86% 5.48% 2.86% 2.51% 12.57% -
ROE 8.72% 8.65% 6.83% 7.06% 5.83% 4.67% 19.35% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 511.64 477.17 387.85 369.40 347.19 343.41 350.50 28.77%
EPS 21.98 21.96 16.81 17.36 13.98 11.16 45.66 -38.65%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 10.00 -
NAPS 2.52 2.54 2.46 2.46 2.40 2.39 2.36 4.48%
Adjusted Per Share Value based on latest NOSH - 96,026
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 511.91 477.67 388.25 369.70 347.64 343.49 350.77 28.75%
EPS 21.99 21.98 16.83 17.37 14.00 11.16 45.70 -38.67%
DPS 0.00 0.00 5.01 0.00 0.00 0.00 10.01 -
NAPS 2.5213 2.5427 2.4625 2.462 2.4031 2.3906 2.3618 4.46%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.85 1.83 1.90 1.55 1.54 1.72 1.51 -
P/RPS 0.36 0.38 0.49 0.42 0.44 0.50 0.43 -11.19%
P/EPS 8.42 8.33 11.30 8.93 11.02 15.41 3.31 86.66%
EY 11.88 12.00 8.85 11.20 9.08 6.49 30.24 -46.45%
DY 0.00 0.00 2.63 0.00 0.00 0.00 6.62 -
P/NAPS 0.73 0.72 0.77 0.63 0.64 0.72 0.64 9.19%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 25/02/11 29/11/10 26/08/10 27/05/10 24/02/10 -
Price 2.95 1.98 1.63 1.78 1.54 1.70 1.48 -
P/RPS 0.58 0.41 0.42 0.48 0.44 0.50 0.42 24.08%
P/EPS 13.42 9.02 9.70 10.25 11.02 15.23 3.24 158.58%
EY 7.45 11.09 10.31 9.75 9.08 6.56 30.85 -61.32%
DY 0.00 0.00 3.07 0.00 0.00 0.00 6.76 -
P/NAPS 1.17 0.78 0.66 0.72 0.64 0.71 0.63 51.25%

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