[SINDORA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -30.95%
YoY- 18.06%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 338,406 334,962 323,112 351,193 363,324 345,620 348,856 -2.00%
PBT 60,329 24,288 33,400 34,177 42,664 49,374 60,784 -0.49%
Tax -4,158 -2,284 -3,480 -7,912 -6,541 -8,790 -9,412 -41.96%
NP 56,170 22,004 29,920 26,265 36,122 40,584 51,372 6.12%
-
NP to SH 58,012 16,838 23,284 21,165 30,650 36,276 45,744 17.14%
-
Tax Rate 6.89% 9.40% 10.42% 23.15% 15.33% 17.80% 15.48% -
Total Cost 282,236 312,958 293,192 324,928 327,201 305,036 297,484 -3.44%
-
Net Worth 227,529 200,635 197,875 190,037 197,725 195,878 189,159 13.09%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 12,800 - - 4,798 - - - -
Div Payout % 22.07% - - 22.67% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 227,529 200,635 197,875 190,037 197,725 195,878 189,159 13.09%
NOSH 96,003 95,997 96,056 95,978 95,983 96,019 96,020 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 16.60% 6.57% 9.26% 7.48% 9.94% 11.74% 14.73% -
ROE 25.50% 8.39% 11.77% 11.14% 15.50% 18.52% 24.18% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 352.49 348.93 336.38 365.91 378.53 359.95 363.32 -1.99%
EPS 60.43 17.54 24.24 22.05 31.93 37.78 47.64 17.16%
DPS 13.33 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.37 2.09 2.06 1.98 2.06 2.04 1.97 13.10%
Adjusted Per Share Value based on latest NOSH - 96,054
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 352.77 349.18 336.83 366.10 378.75 360.29 363.67 -2.00%
EPS 60.47 17.55 24.27 22.06 31.95 37.82 47.69 17.13%
DPS 13.34 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 2.3719 2.0915 2.0628 1.9811 2.0612 2.042 1.9719 13.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.57 1.58 1.60 1.99 1.98 2.34 1.62 -
P/RPS 0.45 0.45 0.48 0.54 0.52 0.65 0.45 0.00%
P/EPS 2.60 9.01 6.60 9.02 6.20 6.19 3.40 -16.36%
EY 38.49 11.10 15.15 11.08 16.13 16.15 29.41 19.62%
DY 8.49 0.00 0.00 2.51 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.78 1.01 0.96 1.15 0.82 -13.46%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 25/05/09 26/02/09 27/11/08 29/08/08 29/05/08 -
Price 1.55 1.50 1.76 1.90 2.05 1.82 2.40 -
P/RPS 0.44 0.43 0.52 0.52 0.54 0.51 0.66 -23.66%
P/EPS 2.57 8.55 7.26 8.62 6.42 4.82 5.04 -36.14%
EY 38.98 11.69 13.77 11.61 15.58 20.76 19.85 56.75%
DY 8.60 0.00 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.85 0.96 1.00 0.89 1.22 -34.25%

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