[SINDORA] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -93.89%
YoY- -54.01%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 372,437 265,984 166,743 82,375 336,480 253,805 167,481 70.12%
PBT 23,461 15,103 4,077 2,960 46,020 45,247 12,144 54.93%
Tax -5,370 -535 691 -895 -3,738 -3,119 -1,142 179.88%
NP 18,091 14,568 4,768 2,065 42,282 42,128 11,002 39.18%
-
NP to SH 16,142 12,500 6,714 2,677 43,836 43,509 8,419 54.15%
-
Tax Rate 22.89% 3.54% -16.95% 30.24% 8.12% 6.89% 9.40% -
Total Cost 354,346 251,416 161,975 80,310 294,198 211,677 156,479 72.18%
-
Net Worth 236,224 236,175 230,523 229,320 226,560 227,529 200,635 11.46%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,801 - - - 9,600 9,600 - -
Div Payout % 29.74% - - - 21.90% 22.07% - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 236,224 236,175 230,523 229,320 226,560 227,529 200,635 11.46%
NOSH 96,026 96,006 96,051 95,949 96,000 96,003 95,997 0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.86% 5.48% 2.86% 2.51% 12.57% 16.60% 6.57% -
ROE 6.83% 5.29% 2.91% 1.17% 19.35% 19.12% 4.20% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 387.85 277.05 173.60 85.85 350.50 264.37 174.46 70.09%
EPS 16.81 13.02 6.99 2.79 45.66 45.32 8.77 54.12%
DPS 5.00 0.00 0.00 0.00 10.00 10.00 0.00 -
NAPS 2.46 2.46 2.40 2.39 2.36 2.37 2.09 11.44%
Adjusted Per Share Value based on latest NOSH - 95,949
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 388.25 277.28 173.82 85.87 350.77 264.58 174.59 70.12%
EPS 16.83 13.03 7.00 2.79 45.70 45.36 8.78 54.12%
DPS 5.01 0.00 0.00 0.00 10.01 10.01 0.00 -
NAPS 2.4625 2.462 2.4031 2.3906 2.3618 2.3719 2.0915 11.46%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.90 1.55 1.54 1.72 1.51 1.57 1.58 -
P/RPS 0.49 0.56 0.89 2.00 0.43 0.59 0.91 -33.73%
P/EPS 11.30 11.90 22.03 61.65 3.31 3.46 18.02 -26.67%
EY 8.85 8.40 4.54 1.62 30.24 28.87 5.55 36.37%
DY 2.63 0.00 0.00 0.00 6.62 6.37 0.00 -
P/NAPS 0.77 0.63 0.64 0.72 0.64 0.66 0.76 0.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 27/05/10 24/02/10 25/11/09 27/08/09 -
Price 1.63 1.78 1.54 1.70 1.48 1.55 1.50 -
P/RPS 0.42 0.64 0.89 1.98 0.42 0.59 0.86 -37.90%
P/EPS 9.70 13.67 22.03 60.93 3.24 3.42 17.10 -31.40%
EY 10.31 7.31 4.54 1.64 30.85 29.24 5.85 45.75%
DY 3.07 0.00 0.00 0.00 6.76 6.45 0.00 -
P/NAPS 0.66 0.72 0.64 0.71 0.63 0.65 0.72 -5.62%

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