[SINDORA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock

[SINDORA] SINDORA BHD

Announcement Date

24-Feb-2010

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

31-Dec-2009 [#4]

Profit Trend

QoQ- 8.05%

YoY- 110.8%

Quarter Report

SINDORA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
TTM Result
Revenue	348,760	335,843	338,178	336,581	332,423	345,782	344,675	0.78%
YoY %	3.85%	-0.69%	0.47%	1.25%	-3.86%	0.32%	-	-
Horiz. %	101.19%	97.44%	98.12%	97.65%	96.45%	100.32%	100.00%	-
PBT	18,340	40,414	43,092	48,482	48,646	22,856	28,553	-25.53%
YoY %	-54.62%	-6.21%	-11.12%	-0.34%	112.84%	-19.95%	-	-
Horiz. %	64.23%	141.54%	150.92%	169.80%	170.37%	80.05%	100.00%	-
Tax	-1,519	-2,271	-4,129	-4,104	-6,251	-4,784	-6,554	-62.23%
YoY %	33.11%	45.00%	-0.61%	34.35%	-30.66%	27.01%	-	-
Horiz. %	23.18%	34.65%	63.00%	62.62%	95.38%	72.99%	100.00%	-
NP	16,821	38,143	38,963	44,378	42,395	18,072	21,999	-16.36%
YoY %	-55.90%	-2.10%	-12.20%	4.68%	134.59%	-17.85%	-	-
Horiz. %	76.46%	173.39%	177.11%	201.73%	192.71%	82.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,476	43,158	42,338	45,482	42,094	11,857	15,961	-6.29%
YoY %	-66.46%	1.94%	-6.91%	8.05%	255.01%	-25.71%	-	-
Horiz. %	90.70%	270.40%	265.26%	284.96%	263.73%	74.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.28%	5.62%	9.58%	8.46%	12.85%	20.93%	22.95%	-
YoY %	47.33%	-41.34%	13.24%	-34.16%	-38.60%	-8.80%	-	-
Horiz. %	36.08%	24.49%	41.74%	36.86%	55.99%	91.20%	100.00%	-
Total Cost	331,939	297,700	299,215	292,203	290,028	327,710	322,676	1.90%
YoY %	11.50%	-0.51%	2.40%	0.75%	-11.50%	1.56%	-	-
Horiz. %	102.87%	92.26%	92.73%	90.56%	89.88%	101.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	236,226	230,426	229,320	228,295	227,513	200,362	197,875	12.52%
YoY %	2.52%	0.48%	0.45%	0.34%	13.55%	1.26%	-	-
Horiz. %	119.38%	116.45%	115.89%	115.37%	114.98%	101.26%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Dividend
Div	-	4,799	4,799	4,799	9,602	4,802	4,802	-
YoY %	-	0.00%	0.00%	-50.02%	99.96%	0.00%	-	-
Horiz. %	-	99.94%	99.94%	99.94%	199.96%	100.00%	100.00%	-
Div Payout %	-	11.12%	11.34%	10.55%	22.81%	40.51%	30.09%	-
YoY %	-	-1.94%	7.49%	-53.75%	-43.69%	34.63%	-	-
Horiz. %	-	36.96%	37.69%	35.06%	75.81%	134.63%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Equity
Net Worth	236,226	230,426	229,320	228,295	227,513	200,362	197,875	12.52%
YoY %	2.52%	0.48%	0.45%	0.34%	13.55%	1.26%	-	-
Horiz. %	119.38%	116.45%	115.89%	115.37%	114.98%	101.26%	100.00%	-
NOSH	96,026	96,011	95,949	95,922	95,997	95,867	96,056	-0.02%
YoY %	0.02%	0.06%	0.03%	-0.08%	0.14%	-0.20%	-	-
Horiz. %	99.97%	99.95%	99.89%	99.86%	99.94%	99.80%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Ratio Analysis
NP Margin	4.82%	11.36%	11.52%	13.18%	12.75%	5.23%	6.38%	-
YoY %	-57.57%	-1.39%	-12.59%	3.37%	143.79%	-18.03%	-	-
Horiz. %	75.55%	178.06%	180.56%	206.58%	199.84%	81.97%	100.00%	-
ROE	6.13%	18.73%	18.46%	19.92%	18.50%	5.92%	8.07%	-
YoY %	-67.27%	1.46%	-7.33%	7.68%	212.50%	-26.64%	-	-
Horiz. %	75.96%	232.09%	228.75%	246.84%	229.24%	73.36%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Per Share
RPS	363.19	349.80	352.45	350.89	346.28	360.69	358.83	0.80%
YoY %	3.83%	-0.75%	0.44%	1.33%	-4.00%	0.52%	-	-
Horiz. %	101.22%	97.48%	98.22%	97.79%	96.50%	100.52%	100.00%	-
EPS	15.07	44.95	44.13	47.42	43.85	12.37	16.62	-6.31%
YoY %	-66.47%	1.86%	-6.94%	8.14%	254.49%	-25.57%	-	-
Horiz. %	90.67%	270.46%	265.52%	285.32%	263.84%	74.43%	100.00%	-
DPS	0.00	5.00	5.00	5.00	10.00	5.00	5.00	-
YoY %	0.00%	0.00%	0.00%	-50.00%	100.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	200.00%	100.00%	100.00%	-
NAPS	2.46	2.40	2.39	2.38	2.37	2.09	2.06	12.54%
YoY %	2.50%	0.42%	0.42%	0.42%	13.40%	1.46%	-	-
Horiz. %	119.42%	116.50%	116.02%	115.53%	115.05%	101.46%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 95,922
RPS	363.57	350.10	352.54	350.87	346.54	360.46	359.31	0.78%
YoY %	3.85%	-0.69%	0.48%	1.25%	-3.86%	0.32%	-	-
Horiz. %	101.19%	97.44%	98.12%	97.65%	96.45%	100.32%	100.00%	-
EPS	15.09	44.99	44.14	47.41	43.88	12.36	16.64	-6.30%
YoY %	-66.46%	1.93%	-6.90%	8.04%	255.02%	-25.72%	-	-
Horiz. %	90.69%	270.37%	265.26%	284.92%	263.70%	74.28%	100.00%	-
DPS	0.00	5.00	5.00	5.00	10.01	5.01	5.01	-
YoY %	0.00%	0.00%	0.00%	-50.05%	99.80%	0.00%	-	-
Horiz. %	0.00%	99.80%	99.80%	99.80%	199.80%	100.00%	100.00%	-
NAPS	2.4626	2.4021	2.3906	2.3799	2.3717	2.0887	2.0628	12.52%
YoY %	2.52%	0.48%	0.45%	0.35%	13.55%	1.26%	-	-
Horiz. %	119.38%	116.45%	115.89%	115.37%	114.97%	101.26%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	-
Price	1.55	1.54	1.72	1.51	1.57	1.58	1.60	-
P/RPS	0.43	0.44	0.49	0.43	0.45	0.44	0.45	-2.98%
YoY %	-2.27%	-10.20%	13.95%	-4.44%	2.27%	-2.22%	-	-
Horiz. %	95.56%	97.78%	108.89%	95.56%	100.00%	97.78%	100.00%	-
P/EPS	10.28	3.43	3.90	3.18	3.58	12.77	9.63	4.44%
YoY %	199.71%	-12.05%	22.64%	-11.17%	-71.97%	32.61%	-	-
Horiz. %	106.75%	35.62%	40.50%	33.02%	37.18%	132.61%	100.00%	-
EY	9.73	29.19	25.65	31.40	27.93	7.83	10.39	-4.27%
YoY %	-66.67%	13.80%	-18.31%	12.42%	256.70%	-24.64%	-	-
Horiz. %	93.65%	280.94%	246.87%	302.21%	268.82%	75.36%	100.00%	-
DY	0.00	3.25	2.91	3.31	6.37	3.16	3.13	-
YoY %	0.00%	11.68%	-12.08%	-48.04%	101.58%	0.96%	-	-
Horiz. %	0.00%	103.83%	92.97%	105.75%	203.51%	100.96%	100.00%	-
P/NAPS	0.63	0.64	0.72	0.63	0.66	0.76	0.78	-13.25%
YoY %	-1.56%	-11.11%	14.29%	-4.55%	-13.16%	-2.56%	-	-
Horiz. %	80.77%	82.05%	92.31%	80.77%	84.62%	97.44%	100.00%	-

	30/09/10	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/11/10	26/08/10	27/05/10	24/02/10	25/11/09	27/08/09	25/05/09	-
Price	1.78	1.54	1.70	1.48	1.55	1.50	1.76	-
P/RPS	0.49	0.44	0.48	0.42	0.45	0.42	0.49	0.00%
YoY %	11.36%	-8.33%	14.29%	-6.67%	7.14%	-14.29%	-	-
Horiz. %	100.00%	89.80%	97.96%	85.71%	91.84%	85.71%	100.00%	-
P/EPS	11.81	3.43	3.85	3.12	3.53	12.13	10.59	7.53%
YoY %	244.31%	-10.91%	23.40%	-11.61%	-70.90%	14.54%	-	-
Horiz. %	111.52%	32.39%	36.36%	29.46%	33.33%	114.54%	100.00%	-
EY	8.47	29.19	25.96	32.04	28.29	8.25	9.44	-6.96%
YoY %	-70.98%	12.44%	-18.98%	13.26%	242.91%	-12.61%	-	-
Horiz. %	89.72%	309.22%	275.00%	339.41%	299.68%	87.39%	100.00%	-
DY	0.00	3.25	2.94	3.38	6.45	3.33	2.84	-
YoY %	0.00%	10.54%	-13.02%	-47.60%	93.69%	17.25%	-	-
Horiz. %	0.00%	114.44%	103.52%	119.01%	227.11%	117.25%	100.00%	-
P/NAPS	0.72	0.64	0.71	0.62	0.65	0.72	0.85	-10.46%
YoY %	12.50%	-9.86%	14.52%	-4.62%	-9.72%	-15.29%	-	-
Horiz. %	84.71%	75.29%	83.53%	72.94%	76.47%	84.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos