[SINDORA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
26-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 25.4%
YoY- -20.25%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 491,066 333,486 334,962 345,620 253,112 193,070 196,612 16.47%
PBT 38,402 8,154 24,288 49,374 21,206 17,168 10,188 24.73%
Tax -6,068 1,382 -2,284 -8,790 -2,228 -3,318 -1,636 24.40%
NP 32,334 9,536 22,004 40,584 18,978 13,850 8,552 24.80%
-
NP to SH 21,096 13,428 16,838 36,276 11,882 12,994 8,214 17.01%
-
Tax Rate 15.80% -16.95% 9.40% 17.80% 10.51% 19.33% 16.06% -
Total Cost 458,732 323,950 312,958 305,036 234,134 179,220 188,060 16.01%
-
Net Worth 241,864 230,523 200,635 195,878 170,012 181,840 169,718 6.07%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - 4,905 - -
Div Payout % - - - - - 37.76% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 241,864 230,523 200,635 195,878 170,012 181,840 169,718 6.07%
NOSH 95,978 96,051 95,997 96,019 94,451 94,708 93,767 0.38%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 6.58% 2.86% 6.57% 11.74% 7.50% 7.17% 4.35% -
ROE 8.72% 5.83% 8.39% 18.52% 6.99% 7.15% 4.84% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 511.64 347.19 348.93 359.95 267.98 203.86 209.68 16.02%
EPS 21.98 13.98 17.54 37.78 12.58 13.72 8.76 16.56%
DPS 0.00 0.00 0.00 0.00 0.00 5.18 0.00 -
NAPS 2.52 2.40 2.09 2.04 1.80 1.92 1.81 5.66%
Adjusted Per Share Value based on latest NOSH - 96,011
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 511.91 347.64 349.18 360.29 263.86 201.27 204.96 16.47%
EPS 21.99 14.00 17.55 37.82 12.39 13.55 8.56 17.02%
DPS 0.00 0.00 0.00 0.00 0.00 5.11 0.00 -
NAPS 2.5213 2.4031 2.0915 2.042 1.7723 1.8956 1.7692 6.07%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.85 1.54 1.58 2.34 1.26 1.14 1.26 -
P/RPS 0.36 0.44 0.45 0.65 0.47 0.56 0.60 -8.15%
P/EPS 8.42 11.02 9.01 6.19 10.02 8.31 14.38 -8.53%
EY 11.88 9.08 11.10 16.15 9.98 12.04 6.95 9.34%
DY 0.00 0.00 0.00 0.00 0.00 4.54 0.00 -
P/NAPS 0.73 0.64 0.76 1.15 0.70 0.59 0.70 0.70%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 26/08/10 27/08/09 29/08/08 28/08/07 28/08/06 23/08/05 -
Price 2.95 1.54 1.50 1.82 1.14 1.16 1.17 -
P/RPS 0.58 0.44 0.43 0.51 0.43 0.57 0.56 0.58%
P/EPS 13.42 11.02 8.55 4.82 9.06 8.45 13.36 0.07%
EY 7.45 9.08 11.69 20.76 11.04 11.83 7.49 -0.08%
DY 0.00 0.00 0.00 0.00 0.00 4.47 0.00 -
P/NAPS 1.17 0.64 0.72 0.89 0.63 0.60 0.65 10.28%

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