[SINDORA] YoY Annualized Quarter 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- -24.44%
YoY- 107.12%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 372,437 336,480 351,193 295,157 205,636 207,300 138,681 17.88%
PBT 23,461 46,020 34,177 30,760 14,487 13,965 19,473 3.15%
Tax -5,370 -3,738 -7,912 -4,184 -2,601 -3,574 -6,898 -4.08%
NP 18,091 42,282 26,265 26,576 11,886 10,391 12,575 6.24%
-
NP to SH 16,142 43,836 21,165 17,928 10,758 10,007 12,575 4.24%
-
Tax Rate 22.89% 8.12% 23.15% 13.60% 17.95% 25.59% 35.42% -
Total Cost 354,346 294,198 324,928 268,581 193,750 196,909 126,106 18.78%
-
Net Worth 236,224 226,560 190,037 176,097 162,900 153,609 179,860 4.64%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,801 9,600 4,798 - - 12,983 9,416 -10.61%
Div Payout % 29.74% 21.90% 22.67% - - 129.75% 74.89% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 236,224 226,560 190,037 176,097 162,900 153,609 179,860 4.64%
NOSH 96,026 96,000 95,978 95,187 94,709 91,434 94,167 0.32%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 4.86% 12.57% 7.48% 9.00% 5.78% 5.01% 9.07% -
ROE 6.83% 19.35% 11.14% 10.18% 6.60% 6.51% 6.99% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 387.85 350.50 365.91 310.08 217.12 226.72 147.27 17.50%
EPS 16.81 45.66 22.05 18.83 11.41 10.95 13.35 3.91%
DPS 5.00 10.00 5.00 0.00 0.00 14.20 10.00 -10.90%
NAPS 2.46 2.36 1.98 1.85 1.72 1.68 1.91 4.30%
Adjusted Per Share Value based on latest NOSH - 95,922
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 388.25 350.77 366.10 307.69 214.37 216.10 144.57 17.88%
EPS 16.83 45.70 22.06 18.69 11.21 10.43 13.11 4.24%
DPS 5.01 10.01 5.00 0.00 0.00 13.53 9.82 -10.60%
NAPS 2.4625 2.3618 1.9811 1.8357 1.6982 1.6013 1.875 4.64%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.90 1.51 1.99 1.61 1.16 1.24 1.60 -
P/RPS 0.49 0.43 0.54 0.52 0.53 0.55 1.09 -12.47%
P/EPS 11.30 3.31 9.02 8.55 10.21 11.33 11.98 -0.96%
EY 8.85 30.24 11.08 11.70 9.79 8.83 8.35 0.97%
DY 2.63 6.62 2.51 0.00 0.00 11.45 6.25 -13.42%
P/NAPS 0.77 0.64 1.01 0.87 0.67 0.74 0.84 -1.43%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 26/02/09 29/02/08 28/02/07 24/02/06 25/02/05 -
Price 1.63 1.48 1.90 1.61 1.15 1.16 1.34 -
P/RPS 0.42 0.42 0.52 0.52 0.53 0.51 0.91 -12.08%
P/EPS 9.70 3.24 8.62 8.55 10.12 10.60 10.03 -0.55%
EY 10.31 30.85 11.61 11.70 9.88 9.43 9.97 0.56%
DY 3.07 6.76 2.63 0.00 0.00 12.24 7.46 -13.74%
P/NAPS 0.66 0.63 0.96 0.87 0.67 0.69 0.70 -0.97%

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