[SINDORA] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -24.44%
YoY- 107.12%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 354,645 333,486 329,500 336,480 338,406 334,962 323,112 6.39%
PBT 20,137 8,154 11,840 46,020 60,329 24,288 33,400 -28.61%
Tax -713 1,382 -3,580 -3,738 -4,158 -2,284 -3,480 -65.21%
NP 19,424 9,536 8,260 42,282 56,170 22,004 29,920 -25.00%
-
NP to SH 16,666 13,428 10,708 43,836 58,012 16,838 23,284 -19.96%
-
Tax Rate 3.54% -16.95% 30.24% 8.12% 6.89% 9.40% 10.42% -
Total Cost 335,221 323,950 321,240 294,198 282,236 312,958 293,192 9.33%
-
Net Worth 236,175 230,523 229,320 226,560 227,529 200,635 197,875 12.50%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 9,600 12,800 - - -
Div Payout % - - - 21.90% 22.07% - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 236,175 230,523 229,320 226,560 227,529 200,635 197,875 12.50%
NOSH 96,006 96,051 95,949 96,000 96,003 95,997 96,056 -0.03%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 5.48% 2.86% 2.51% 12.57% 16.60% 6.57% 9.26% -
ROE 7.06% 5.83% 4.67% 19.35% 25.50% 8.39% 11.77% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 369.40 347.19 343.41 350.50 352.49 348.93 336.38 6.43%
EPS 17.36 13.98 11.16 45.66 60.43 17.54 24.24 -19.93%
DPS 0.00 0.00 0.00 10.00 13.33 0.00 0.00 -
NAPS 2.46 2.40 2.39 2.36 2.37 2.09 2.06 12.54%
Adjusted Per Share Value based on latest NOSH - 95,922
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 369.70 347.64 343.49 350.77 352.77 349.18 336.83 6.39%
EPS 17.37 14.00 11.16 45.70 60.47 17.55 24.27 -19.97%
DPS 0.00 0.00 0.00 10.01 13.34 0.00 0.00 -
NAPS 2.462 2.4031 2.3906 2.3618 2.3719 2.0915 2.0628 12.50%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.55 1.54 1.72 1.51 1.57 1.58 1.60 -
P/RPS 0.42 0.44 0.50 0.43 0.45 0.45 0.48 -8.50%
P/EPS 8.93 11.02 15.41 3.31 2.60 9.01 6.60 22.30%
EY 11.20 9.08 6.49 30.24 38.49 11.10 15.15 -18.22%
DY 0.00 0.00 0.00 6.62 8.49 0.00 0.00 -
P/NAPS 0.63 0.64 0.72 0.64 0.66 0.76 0.78 -13.25%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 26/08/10 27/05/10 24/02/10 25/11/09 27/08/09 25/05/09 -
Price 1.78 1.54 1.70 1.48 1.55 1.50 1.76 -
P/RPS 0.48 0.44 0.50 0.42 0.44 0.43 0.52 -5.19%
P/EPS 10.25 11.02 15.23 3.24 2.57 8.55 7.26 25.82%
EY 9.75 9.08 6.56 30.85 38.98 11.69 13.77 -20.54%
DY 0.00 0.00 0.00 6.76 8.60 0.00 0.00 -
P/NAPS 0.72 0.64 0.71 0.63 0.65 0.72 0.85 -10.46%

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