[SINDORA] QoQ Cumulative 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- -7.93%
YoY- 18.06%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 253,805 167,481 80,778 351,193 272,493 172,810 87,214 103.70%
PBT 45,247 12,144 8,350 34,177 31,998 24,687 15,196 106.83%
Tax -3,119 -1,142 -870 -7,912 -4,906 -4,395 -2,353 20.64%
NP 42,128 11,002 7,480 26,265 27,092 20,292 12,843 120.60%
-
NP to SH 43,509 8,419 5,821 21,165 22,988 18,138 11,436 143.51%
-
Tax Rate 6.89% 9.40% 10.42% 23.15% 15.33% 17.80% 15.48% -
Total Cost 211,677 156,479 73,298 324,928 245,401 152,518 74,371 100.71%
-
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 9,600 - - 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 19.12% 4.20% 2.94% 11.14% 11.63% 9.26% 6.05% -
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 264.37 174.46 84.09 365.91 283.90 179.97 90.83 103.72%
EPS 45.32 8.77 6.06 22.05 23.95 18.89 11.91 143.53%
DPS 10.00 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 264.58 174.59 84.21 366.10 284.06 180.15 90.92 103.69%
EPS 45.36 8.78 6.07 22.06 23.96 18.91 11.92 143.54%
DPS 10.01 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 0.59 0.91 1.90 0.54 0.70 1.30 1.78 -52.07%
P/EPS 3.46 18.02 26.40 9.02 8.27 12.39 13.60 -59.81%
EY 28.87 5.55 3.79 11.08 12.10 8.07 7.35 148.73%
DY 6.37 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 0.59 0.86 2.09 0.52 0.72 1.01 2.64 -63.13%
P/EPS 3.42 17.10 29.04 8.62 8.56 9.63 20.15 -69.31%
EY 29.24 5.85 3.44 11.61 11.68 10.38 4.96 225.98%
DY 6.45 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