[SINDORA] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 9.92%
YoY- -52.28%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 451,227 404,617 372,437 348,760 335,843 338,178 336,581 21.64%
PBT 38,586 30,033 23,461 18,340 40,414 43,092 48,482 -14.15%
Tax -9,095 -5,671 -5,370 -1,519 -2,271 -4,129 -4,104 70.22%
NP 29,491 24,362 18,091 16,821 38,143 38,963 44,378 -23.90%
-
NP to SH 20,595 18,737 16,142 14,476 43,158 42,338 45,482 -41.11%
-
Tax Rate 23.57% 18.88% 22.89% 8.28% 5.62% 9.58% 8.46% -
Total Cost 421,736 380,255 354,346 331,939 297,700 299,215 292,203 27.79%
-
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 4,804 4,804 - 4,799 4,799 4,799 0.06%
Div Payout % 23.33% 25.64% 29.77% - 11.12% 11.34% 10.55% -
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 6.54% 6.02% 4.86% 4.82% 11.36% 11.52% 13.18% -
ROE 8.52% 7.68% 6.83% 6.13% 18.73% 18.46% 19.92% -
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 470.38 421.35 387.57 363.19 349.80 352.45 350.89 21.64%
EPS 21.47 19.51 16.80 15.07 44.95 44.13 47.42 -41.12%
DPS 5.00 5.00 5.00 0.00 5.00 5.00 5.00 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 - 95,927
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 470.38 421.80 388.25 363.57 350.10 352.54 350.87 21.64%
EPS 21.47 19.53 16.83 15.09 44.99 44.14 47.41 -41.11%
DPS 5.00 5.01 5.01 0.00 5.00 5.00 5.00 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 0.39 0.43 0.49 0.43 0.44 0.49 0.43 -6.31%
P/EPS 8.62 9.38 11.31 10.28 3.43 3.90 3.18 94.76%
EY 11.61 10.66 8.84 9.73 29.19 25.65 31.40 -48.57%
DY 2.70 2.73 2.63 0.00 3.25 2.91 3.31 -12.73%
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 0.63 0.47 0.42 0.49 0.44 0.48 0.42 31.13%
P/EPS 13.74 10.15 9.70 11.81 3.43 3.85 3.12 169.40%
EY 7.28 9.85 10.31 8.47 29.19 25.96 32.04 -62.86%
DY 1.69 2.53 3.07 0.00 3.25 2.94 3.38 -37.08%
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