[SINDORA] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 44.76%
YoY- 96.94%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 130,978 114,555 106,453 99,241 84,368 82,375 82,776 35.90%
PBT 9,669 9,532 8,358 11,027 1,116 2,960 3,237 107.82%
Tax -1,838 -1,196 -4,835 -1,226 1,586 -895 -984 51.84%
NP 7,831 8,336 3,523 9,801 2,702 2,065 2,253 129.98%
-
NP to SH 5,276 5,272 3,642 6,405 3,418 2,677 1,976 92.80%
-
Tax Rate 19.01% 12.55% 57.85% 11.12% -142.11% 30.24% 30.40% -
Total Cost 123,147 106,219 102,930 89,440 81,666 80,310 80,523 32.84%
-
Net Worth 241,736 243,914 236,393 236,226 230,426 229,320 228,295 3.89%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 4,804 - - - - -
Div Payout % - - 131.93% - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 241,736 243,914 236,393 236,226 230,426 229,320 228,295 3.89%
NOSH 95,927 96,029 96,094 96,026 96,011 95,949 95,922 0.00%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.98% 7.28% 3.31% 9.88% 3.20% 2.51% 2.72% -
ROE 2.18% 2.16% 1.54% 2.71% 1.48% 1.17% 0.87% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 136.54 119.29 110.78 103.35 87.87 85.85 86.29 35.90%
EPS 5.50 5.49 3.79 6.67 3.56 2.79 2.06 92.80%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.54 2.46 2.46 2.40 2.39 2.38 3.89%
Adjusted Per Share Value based on latest NOSH - 96,029
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 136.54 119.42 110.97 103.45 87.95 85.87 86.29 35.90%
EPS 5.50 5.50 3.80 6.68 3.56 2.79 2.06 92.80%
DPS 0.00 0.00 5.01 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.5427 2.4643 2.4626 2.4021 2.3906 2.3799 3.89%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.85 1.83 1.90 1.55 1.54 1.72 1.51 -
P/RPS 1.35 1.53 1.72 1.50 1.75 2.00 1.75 -15.92%
P/EPS 33.64 33.33 50.13 23.24 43.26 61.65 73.30 -40.58%
EY 2.97 3.00 1.99 4.30 2.31 1.62 1.36 68.56%
DY 0.00 0.00 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.77 0.63 0.64 0.72 0.63 10.34%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 25/02/11 29/11/10 26/08/10 27/05/10 24/02/10 -
Price 2.95 1.98 1.63 1.78 1.54 1.70 1.48 -
P/RPS 2.16 1.66 1.47 1.72 1.75 1.98 1.72 16.44%
P/EPS 53.64 36.07 43.01 26.69 43.26 60.93 71.84 -17.74%
EY 1.86 2.77 2.33 3.75 2.31 1.64 1.39 21.49%
DY 0.00 0.00 3.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.78 0.66 0.72 0.64 0.71 0.62 52.88%

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