[SINDORA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -36.21%
YoY- 207.58%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 351,193 272,493 172,810 87,214 295,157 209,255 126,556 96.86%
PBT 34,177 31,998 24,687 15,196 30,760 23,005 10,603 117.43%
Tax -7,912 -4,906 -4,395 -2,353 -4,184 -2,052 -1,114 267.29%
NP 26,265 27,092 20,292 12,843 26,576 20,953 9,489 96.53%
-
NP to SH 21,165 22,988 18,138 11,436 17,928 13,946 5,941 132.36%
-
Tax Rate 23.15% 15.33% 17.80% 15.48% 13.60% 8.92% 10.51% -
Total Cost 324,928 245,401 152,518 74,371 268,581 188,302 117,067 96.89%
-
Net Worth 190,037 197,725 195,878 189,159 176,097 174,799 170,012 7.66%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,798 - - - - - - -
Div Payout % 22.67% - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 190,037 197,725 195,878 189,159 176,097 174,799 170,012 7.66%
NOSH 95,978 95,983 96,019 96,020 95,187 94,999 94,451 1.07%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.48% 9.94% 11.74% 14.73% 9.00% 10.01% 7.50% -
ROE 11.14% 11.63% 9.26% 6.05% 10.18% 7.98% 3.49% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 365.91 283.90 179.97 90.83 310.08 220.27 133.99 94.78%
EPS 22.05 23.95 18.89 11.91 18.83 14.68 6.29 129.89%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 2.06 2.04 1.97 1.85 1.84 1.80 6.52%
Adjusted Per Share Value based on latest NOSH - 96,020
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 366.10 284.06 180.15 90.92 307.69 218.14 131.93 96.86%
EPS 22.06 23.96 18.91 11.92 18.69 14.54 6.19 132.41%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9811 2.0612 2.042 1.9719 1.8357 1.8222 1.7723 7.67%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.99 1.98 2.34 1.62 1.61 1.22 1.26 -
P/RPS 0.54 0.70 1.30 1.78 0.52 0.55 0.94 -30.77%
P/EPS 9.02 8.27 12.39 13.60 8.55 8.31 20.03 -41.10%
EY 11.08 12.10 8.07 7.35 11.70 12.03 4.99 69.78%
DY 2.51 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.96 1.15 0.82 0.87 0.66 0.70 27.54%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 29/08/08 29/05/08 29/02/08 29/11/07 28/08/07 -
Price 1.90 2.05 1.82 2.40 1.61 1.61 1.14 -
P/RPS 0.52 0.72 1.01 2.64 0.52 0.73 0.85 -27.82%
P/EPS 8.62 8.56 9.63 20.15 8.55 10.97 18.12 -38.92%
EY 11.61 11.68 10.38 4.96 11.70 9.12 5.52 63.78%
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.00 0.89 1.22 0.87 0.88 0.63 32.25%

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