[SINDORA] QoQ Cumulative 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- 0.75%
YoY- 107.12%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 265,984 166,743 82,375 336,480 253,805 167,481 80,778 121.17%
PBT 15,103 4,077 2,960 46,020 45,247 12,144 8,350 48.39%
Tax -535 691 -895 -3,738 -3,119 -1,142 -870 -27.66%
NP 14,568 4,768 2,065 42,282 42,128 11,002 7,480 55.89%
-
NP to SH 12,500 6,714 2,677 43,836 43,509 8,419 5,821 66.36%
-
Tax Rate 3.54% -16.95% 30.24% 8.12% 6.89% 9.40% 10.42% -
Total Cost 251,416 161,975 80,310 294,198 211,677 156,479 73,298 127.26%
-
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 9,600 - - -
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 5.29% 2.91% 1.17% 19.35% 19.12% 4.20% 2.94% -
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 277.05 173.60 85.85 350.50 264.37 174.46 84.09 121.25%
EPS 13.02 6.99 2.79 45.66 45.32 8.77 6.06 66.42%
DPS 0.00 0.00 0.00 10.00 10.00 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 277.28 173.82 85.87 350.77 264.58 174.59 84.21 121.16%
EPS 13.03 7.00 2.79 45.70 45.36 8.78 6.07 66.32%
DPS 0.00 0.00 0.00 10.01 10.01 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 0.56 0.89 2.00 0.43 0.59 0.91 1.90 -55.67%
P/EPS 11.90 22.03 61.65 3.31 3.46 18.02 26.40 -41.18%
EY 8.40 4.54 1.62 30.24 28.87 5.55 3.79 69.90%
DY 0.00 0.00 0.00 6.62 6.37 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 0.64 0.89 1.98 0.42 0.59 0.86 2.09 -54.53%
P/EPS 13.67 22.03 60.93 3.24 3.42 17.10 29.04 -39.45%
EY 7.31 4.54 1.64 30.85 29.24 5.85 3.44 65.21%
DY 0.00 0.00 0.00 6.76 6.45 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