[SINDORA] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.96%
YoY- 11.41%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 332,423 345,782 344,675 351,111 358,910 341,926 324,792 1.55%
PBT 48,646 22,856 28,553 35,399 40,538 45,629 42,167 9.98%
Tax -6,251 -4,784 -6,554 -8,037 -7,033 -7,460 -6,108 1.55%
NP 42,395 18,072 21,999 27,362 33,505 38,169 36,059 11.38%
-
NP to SH 42,094 11,857 15,961 21,576 27,299 30,454 27,085 34.13%
-
Tax Rate 12.85% 20.93% 22.95% 22.70% 17.35% 16.35% 14.49% -
Total Cost 290,028 327,710 322,676 323,749 325,405 303,757 288,733 0.29%
-
Net Worth 227,513 200,362 197,875 192,108 197,841 195,875 189,159 13.08%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 9,602 4,802 4,802 4,802 - - - -
Div Payout % 22.81% 40.51% 30.09% 22.26% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 227,513 200,362 197,875 192,108 197,841 195,875 189,159 13.08%
NOSH 95,997 95,867 96,056 96,054 96,039 96,017 96,020 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 12.75% 5.23% 6.38% 7.79% 9.34% 11.16% 11.10% -
ROE 18.50% 5.92% 8.07% 11.23% 13.80% 15.55% 14.32% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 346.28 360.69 358.83 365.53 373.71 356.11 338.25 1.57%
EPS 43.85 12.37 16.62 22.46 28.42 31.72 28.21 34.15%
DPS 10.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 2.37 2.09 2.06 2.00 2.06 2.04 1.97 13.10%
Adjusted Per Share Value based on latest NOSH - 96,054
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 346.54 360.46 359.31 366.02 374.15 356.44 338.58 1.55%
EPS 43.88 12.36 16.64 22.49 28.46 31.75 28.23 34.14%
DPS 10.01 5.01 5.01 5.01 0.00 0.00 0.00 -
NAPS 2.3717 2.0887 2.0628 2.0027 2.0624 2.0419 1.9719 13.08%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.57 1.58 1.60 1.99 1.98 2.34 1.62 -
P/RPS 0.45 0.44 0.45 0.54 0.53 0.66 0.48 -4.20%
P/EPS 3.58 12.77 9.63 8.86 6.97 7.38 5.74 -26.98%
EY 27.93 7.83 10.39 11.29 14.36 13.55 17.41 37.00%
DY 6.37 3.16 3.13 2.51 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.78 1.00 0.96 1.15 0.82 -13.46%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 25/05/09 26/02/09 27/11/08 29/08/08 29/05/08 -
Price 1.55 1.50 1.76 1.90 2.05 1.82 2.40 -
P/RPS 0.45 0.42 0.49 0.52 0.55 0.51 0.71 -26.19%
P/EPS 3.53 12.13 10.59 8.46 7.21 5.74 8.51 -44.35%
EY 28.29 8.25 9.44 11.82 13.87 17.43 11.75 79.54%
DY 6.45 3.33 2.84 2.63 0.00 0.00 0.00 -
P/NAPS 0.65 0.72 0.85 0.95 1.00 0.89 1.22 -34.25%

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