[SINDORA] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[SINDORA] SINDORA BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 86.18%
YoY- -71.27%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 265,984 253,805 272,493 209,255 155,922 152,227 86,824 20.50%
PBT 15,103 45,247 31,998 23,005 13,400 8,708 16,123 -1.08%
Tax -535 -3,119 -4,906 -2,052 -2,445 -1,488 -5,304 -31.76%
NP 14,568 42,128 27,092 20,953 10,955 7,220 10,819 5.08%
-
NP to SH 12,500 43,509 22,988 13,946 10,339 6,729 10,819 2.43%
-
Tax Rate 3.54% 6.89% 15.33% 8.92% 18.25% 17.09% 32.90% -
Total Cost 251,416 211,677 245,401 188,302 144,967 145,007 76,005 22.05%
-
Net Worth 236,175 227,529 197,725 174,799 185,571 172,418 174,804 5.14%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 9,600 - - - - - -
Div Payout % - 22.07% - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 236,175 227,529 197,725 174,799 185,571 172,418 174,804 5.14%
NOSH 96,006 96,003 95,983 94,999 94,679 93,199 94,489 0.26%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 5.48% 16.60% 9.94% 10.01% 7.03% 4.74% 12.46% -
ROE 5.29% 19.12% 11.63% 7.98% 5.57% 3.90% 6.19% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 277.05 264.37 283.90 220.27 164.68 163.33 91.89 20.18%
EPS 13.02 45.32 23.95 14.68 10.92 7.22 11.45 2.16%
DPS 0.00 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.46 2.37 2.06 1.84 1.96 1.85 1.85 4.86%
Adjusted Per Share Value based on latest NOSH - 96,026
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 277.28 264.58 284.06 218.14 162.54 158.69 90.51 20.50%
EPS 13.03 45.36 23.96 14.54 10.78 7.01 11.28 2.43%
DPS 0.00 10.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.462 2.3719 2.0612 1.8222 1.9345 1.7974 1.8223 5.14%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.55 1.57 1.98 1.22 1.12 1.30 1.36 -
P/RPS 0.56 0.59 0.70 0.55 0.68 0.80 1.48 -14.94%
P/EPS 11.90 3.46 8.27 8.31 10.26 18.01 11.88 0.02%
EY 8.40 28.87 12.10 12.03 9.75 5.55 8.42 -0.03%
DY 0.00 6.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.66 0.96 0.66 0.57 0.70 0.74 -2.64%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 25/11/09 27/11/08 29/11/07 27/11/06 25/11/05 26/11/04 -
Price 1.78 1.55 2.05 1.61 1.16 1.28 1.34 -
P/RPS 0.64 0.59 0.72 0.73 0.70 0.78 1.46 -12.83%
P/EPS 13.67 3.42 8.56 10.97 10.62 17.73 11.70 2.62%
EY 7.31 29.24 11.68 9.12 9.41 5.64 8.54 -2.55%
DY 0.00 6.45 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.65 1.00 0.88 0.59 0.69 0.72 0.00%

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
Post a Comment