[SINDORA] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -6.91%
YoY- 165.26%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 372,437 348,760 335,843 338,178 336,581 332,423 345,782 5.06%
PBT 23,461 18,340 40,414 43,092 48,482 48,646 22,856 1.75%
Tax -5,370 -1,519 -2,271 -4,129 -4,104 -6,251 -4,784 7.98%
NP 18,091 16,821 38,143 38,963 44,378 42,395 18,072 0.06%
-
NP to SH 16,142 14,476 43,158 42,338 45,482 42,094 11,857 22.76%
-
Tax Rate 22.89% 8.28% 5.62% 9.58% 8.46% 12.85% 20.93% -
Total Cost 354,346 331,939 297,700 299,215 292,203 290,028 327,710 5.33%
-
Net Worth 236,393 236,226 230,426 229,320 228,295 227,513 200,362 11.62%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,804 - 4,799 4,799 4,799 9,602 4,802 0.02%
Div Payout % 29.77% - 11.12% 11.34% 10.55% 22.81% 40.51% -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 236,393 236,226 230,426 229,320 228,295 227,513 200,362 11.62%
NOSH 96,094 96,026 96,011 95,949 95,922 95,997 95,867 0.15%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 4.86% 4.82% 11.36% 11.52% 13.18% 12.75% 5.23% -
ROE 6.83% 6.13% 18.73% 18.46% 19.92% 18.50% 5.92% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 387.57 363.19 349.80 352.45 350.89 346.28 360.69 4.89%
EPS 16.80 15.07 44.95 44.13 47.42 43.85 12.37 22.57%
DPS 5.00 0.00 5.00 5.00 5.00 10.00 5.00 0.00%
NAPS 2.46 2.46 2.40 2.39 2.38 2.37 2.09 11.44%
Adjusted Per Share Value based on latest NOSH - 95,949
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 388.25 363.57 350.10 352.54 350.87 346.54 360.46 5.06%
EPS 16.83 15.09 44.99 44.14 47.41 43.88 12.36 22.78%
DPS 5.01 0.00 5.00 5.00 5.00 10.01 5.01 0.00%
NAPS 2.4643 2.4626 2.4021 2.3906 2.3799 2.3717 2.0887 11.62%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.90 1.55 1.54 1.72 1.51 1.57 1.58 -
P/RPS 0.49 0.43 0.44 0.49 0.43 0.45 0.44 7.41%
P/EPS 11.31 10.28 3.43 3.90 3.18 3.58 12.77 -7.75%
EY 8.84 9.73 29.19 25.65 31.40 27.93 7.83 8.40%
DY 2.63 0.00 3.25 2.91 3.31 6.37 3.16 -11.49%
P/NAPS 0.77 0.63 0.64 0.72 0.63 0.66 0.76 0.87%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 26/08/10 27/05/10 24/02/10 25/11/09 27/08/09 -
Price 1.63 1.78 1.54 1.70 1.48 1.55 1.50 -
P/RPS 0.42 0.49 0.44 0.48 0.42 0.45 0.42 0.00%
P/EPS 9.70 11.81 3.43 3.85 3.12 3.53 12.13 -13.81%
EY 10.31 8.47 29.19 25.96 32.04 28.29 8.25 15.97%
DY 3.07 0.00 3.25 2.94 3.38 6.45 3.33 -5.26%
P/NAPS 0.66 0.72 0.64 0.71 0.62 0.65 0.72 -5.62%

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