[SINDORA] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
29-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 39.85%
YoY- 150.46%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 351,111 358,910 341,926 324,792 295,672 263,541 240,229 28.64%
PBT 35,399 40,538 45,629 42,167 31,545 23,996 16,410 66.56%
Tax -8,037 -7,033 -7,460 -6,108 -4,179 -2,717 -2,565 113.38%
NP 27,362 33,505 38,169 36,059 27,366 21,279 13,845 57.15%
-
NP to SH 21,576 27,299 30,454 27,085 19,367 14,671 10,508 61.19%
-
Tax Rate 22.70% 17.35% 16.35% 14.49% 13.25% 11.32% 15.63% -
Total Cost 323,749 325,405 303,757 288,733 268,306 242,262 226,384 26.79%
-
Net Worth 192,108 197,841 195,875 189,159 178,584 175,976 169,954 8.47%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 4,802 - - - - 4,695 4,695 1.50%
Div Payout % 22.26% - - - - 32.00% 44.68% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 192,108 197,841 195,875 189,159 178,584 175,976 169,954 8.47%
NOSH 96,054 96,039 96,017 96,020 96,013 95,639 94,419 1.14%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 7.79% 9.34% 11.16% 11.10% 9.26% 8.07% 5.76% -
ROE 11.23% 13.80% 15.55% 14.32% 10.84% 8.34% 6.18% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 365.53 373.71 356.11 338.25 307.95 275.56 254.43 27.18%
EPS 22.46 28.42 31.72 28.21 20.17 15.34 11.13 59.35%
DPS 5.00 0.00 0.00 0.00 0.00 5.00 5.00 0.00%
NAPS 2.00 2.06 2.04 1.97 1.86 1.84 1.80 7.24%
Adjusted Per Share Value based on latest NOSH - 96,020
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 366.02 374.15 356.44 338.58 308.23 274.73 250.43 28.64%
EPS 22.49 28.46 31.75 28.23 20.19 15.29 10.95 61.22%
DPS 5.01 0.00 0.00 0.00 0.00 4.89 4.89 1.62%
NAPS 2.0027 2.0624 2.0419 1.9719 1.8617 1.8345 1.7717 8.47%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 1.99 1.98 2.34 1.62 1.61 1.22 1.26 -
P/RPS 0.54 0.53 0.66 0.48 0.52 0.44 0.50 5.24%
P/EPS 8.86 6.97 7.38 5.74 7.98 7.95 11.32 -15.00%
EY 11.29 14.36 13.55 17.41 12.53 12.57 8.83 17.71%
DY 2.51 0.00 0.00 0.00 0.00 4.10 3.97 -26.23%
P/NAPS 1.00 0.96 1.15 0.82 0.87 0.66 0.70 26.70%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 26/02/09 27/11/08 29/08/08 29/05/08 29/02/08 29/11/07 28/08/07 -
Price 1.90 2.05 1.82 2.40 1.61 1.61 1.14 -
P/RPS 0.52 0.55 0.51 0.71 0.52 0.58 0.45 10.07%
P/EPS 8.46 7.21 5.74 8.51 7.98 10.50 10.24 -11.90%
EY 11.82 13.87 17.43 11.75 12.53 9.53 9.76 13.55%
DY 2.63 0.00 0.00 0.00 0.00 3.11 4.39 -28.82%
P/NAPS 0.95 1.00 0.89 1.22 0.87 0.88 0.63 31.33%

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