[SINDORA] QoQ 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- 35.48%
YoY- -54.01%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 106,453 99,241 84,368 82,375 82,776 86,324 86,703 14.61%
PBT 8,358 11,027 1,116 2,960 3,237 33,101 3,794 69.06%
Tax -4,835 -1,226 1,586 -895 -984 -1,978 -272 577.55%
NP 3,523 9,801 2,702 2,065 2,253 31,123 3,522 0.01%
-
NP to SH 3,642 6,405 3,418 2,677 1,976 35,087 2,598 25.17%
-
Tax Rate 57.85% 11.12% -142.11% 30.24% 30.40% 5.98% 7.17% -
Total Cost 102,930 89,440 81,666 80,310 80,523 55,201 83,181 15.21%
-
Net Worth 236,393 236,226 230,426 229,320 228,295 227,513 200,362 11.62%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,804 - - - - 4,799 - -
Div Payout % 131.93% - - - - 13.68% - -
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 236,393 236,226 230,426 229,320 228,295 227,513 200,362 11.62%
NOSH 96,094 96,026 96,011 95,949 95,922 95,997 95,867 0.15%
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 3.31% 9.88% 3.20% 2.51% 2.72% 36.05% 4.06% -
ROE 1.54% 2.71% 1.48% 1.17% 0.87% 15.42% 1.30% -
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 110.78 103.35 87.87 85.85 86.29 89.92 90.44 14.43%
EPS 3.79 6.67 3.56 2.79 2.06 36.55 2.71 24.98%
DPS 5.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.46 2.46 2.40 2.39 2.38 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 110.97 103.45 87.95 85.87 86.29 89.99 90.38 14.61%
EPS 3.80 6.68 3.56 2.79 2.06 36.58 2.71 25.20%
DPS 5.01 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 2.4643 2.4626 2.4021 2.3906 2.3799 2.3717 2.0887 11.62%
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 1.72 1.50 1.75 2.00 1.75 1.75 1.75 -1.14%
P/EPS 50.13 23.24 43.26 61.65 73.30 4.30 58.30 -9.55%
EY 1.99 4.30 2.31 1.62 1.36 23.28 1.72 10.17%
DY 2.63 0.00 0.00 0.00 0.00 3.18 0.00 -
P/NAPS 0.77 0.63 0.64 0.72 0.63 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 1.47 1.72 1.75 1.98 1.72 1.72 1.66 -7.76%
P/EPS 43.01 26.69 43.26 60.93 71.84 4.24 55.35 -15.43%
EY 2.33 3.75 2.31 1.64 1.39 23.58 1.81 18.28%
DY 3.07 0.00 0.00 0.00 0.00 3.23 0.00 -
P/NAPS 0.66 0.72 0.64 0.71 0.62 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