[SINDORA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 10.01%
YoY- -49.1%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 336,480 338,406 334,962 323,112 351,193 363,324 345,620 -1.76%
PBT 46,020 60,329 24,288 33,400 34,177 42,664 49,374 -4.56%
Tax -3,738 -4,158 -2,284 -3,480 -7,912 -6,541 -8,790 -43.36%
NP 42,282 56,170 22,004 29,920 26,265 36,122 40,584 2.76%
-
NP to SH 43,836 58,012 16,838 23,284 21,165 30,650 36,276 13.41%
-
Tax Rate 8.12% 6.89% 9.40% 10.42% 23.15% 15.33% 17.80% -
Total Cost 294,198 282,236 312,958 293,192 324,928 327,201 305,036 -2.37%
-
Net Worth 226,560 227,529 200,635 197,875 190,037 197,725 195,878 10.15%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 9,600 12,800 - - 4,798 - - -
Div Payout % 21.90% 22.07% - - 22.67% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 226,560 227,529 200,635 197,875 190,037 197,725 195,878 10.15%
NOSH 96,000 96,003 95,997 96,056 95,978 95,983 96,019 -0.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 12.57% 16.60% 6.57% 9.26% 7.48% 9.94% 11.74% -
ROE 19.35% 25.50% 8.39% 11.77% 11.14% 15.50% 18.52% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 350.50 352.49 348.93 336.38 365.91 378.53 359.95 -1.75%
EPS 45.66 60.43 17.54 24.24 22.05 31.93 37.78 13.42%
DPS 10.00 13.33 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.36 2.37 2.09 2.06 1.98 2.06 2.04 10.17%
Adjusted Per Share Value based on latest NOSH - 96,056
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 350.77 352.77 349.18 336.83 366.10 378.75 360.29 -1.76%
EPS 45.70 60.47 17.55 24.27 22.06 31.95 37.82 13.40%
DPS 10.01 13.34 0.00 0.00 5.00 0.00 0.00 -
NAPS 2.3618 2.3719 2.0915 2.0628 1.9811 2.0612 2.042 10.15%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.51 1.57 1.58 1.60 1.99 1.98 2.34 -
P/RPS 0.43 0.45 0.45 0.48 0.54 0.52 0.65 -24.02%
P/EPS 3.31 2.60 9.01 6.60 9.02 6.20 6.19 -34.04%
EY 30.24 38.49 11.10 15.15 11.08 16.13 16.15 51.74%
DY 6.62 8.49 0.00 0.00 2.51 0.00 0.00 -
P/NAPS 0.64 0.66 0.76 0.78 1.01 0.96 1.15 -32.26%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 25/11/09 27/08/09 25/05/09 26/02/09 27/11/08 29/08/08 -
Price 1.48 1.55 1.50 1.76 1.90 2.05 1.82 -
P/RPS 0.42 0.44 0.43 0.52 0.52 0.54 0.51 -12.10%
P/EPS 3.24 2.57 8.55 7.26 8.62 6.42 4.82 -23.20%
EY 30.85 38.98 11.69 13.77 11.61 15.58 20.76 30.12%
DY 6.76 8.60 0.00 0.00 2.63 0.00 0.00 -
P/NAPS 0.63 0.65 0.72 0.85 0.96 1.00 0.89 -20.52%

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