[SINDORA] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 100.08%
YoY- 57.1%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 245,533 114,555 372,437 265,984 166,743 82,375 336,480 -18.99%
PBT 19,201 9,532 23,461 15,103 4,077 2,960 46,020 -44.25%
Tax -3,034 -1,196 -5,370 -535 691 -895 -3,738 -13.02%
NP 16,167 8,336 18,091 14,568 4,768 2,065 42,282 -47.41%
-
NP to SH 10,548 5,272 16,142 12,500 6,714 2,677 43,836 -61.41%
-
Tax Rate 15.80% 12.55% 22.89% 3.54% -16.95% 30.24% 8.12% -
Total Cost 229,366 106,219 354,346 251,416 161,975 80,310 294,198 -15.33%
-
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 4.36% 2.16% 6.83% 5.29% 2.91% 1.17% 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 255.82 119.29 387.85 277.05 173.60 85.85 350.50 -18.98%
EPS 10.99 5.49 16.81 13.02 6.99 2.79 45.66 -61.40%
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 - 95,927
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 255.96 119.42 388.25 277.28 173.82 85.87 350.77 -18.99%
EPS 11.00 5.50 16.83 13.03 7.00 2.79 45.70 -61.40%
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 0.72 1.53 0.49 0.56 0.89 2.00 0.43 41.14%
P/EPS 16.83 33.33 11.30 11.90 22.03 61.65 3.31 196.57%
EY 5.94 3.00 8.85 8.40 4.54 1.62 30.24 -66.30%
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 1.15 1.66 0.42 0.64 0.89 1.98 0.42 96.08%
P/EPS 26.84 36.07 9.70 13.67 22.03 60.93 3.24 310.99%
EY 3.73 2.77 10.31 7.31 4.54 1.64 30.85 -75.64%
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