[SINDORA] YoY Quarter Result on 30-Jun-2011 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 0.08%
YoY- 54.36%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
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 130,978 84,368 86,703 85,596 68,462 48,643 54,231 15.82%
PBT 9,669 1,116 3,794 9,491 6,029 4,846 1,541 35.79%
Tax -1,838 1,586 -272 -2,042 -690 -998 -197 45.06%
NP 7,831 2,702 3,522 7,449 5,339 3,848 1,344 34.12%
-
NP to SH 5,276 3,418 2,598 6,702 3,333 3,639 1,350 25.49%
-
Tax Rate 19.01% -142.11% 7.17% 21.52% 11.44% 20.59% 12.78% -
Total Cost 123,147 81,666 83,181 78,147 63,123 44,795 52,887 15.12%
-
Net Worth 241,736 230,426 200,362 195,875 169,954 181,949 169,687 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 - - - - - 2,454 - -
Div Payout % - - - - - 67.45% - -
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 241,736 230,426 200,362 195,875 169,954 181,949 169,687 6.07%
NOSH 95,927 96,011 95,867 96,017 94,419 94,765 93,749 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 5.98% 3.20% 4.06% 8.70% 7.80% 7.91% 2.48% -
ROE 2.18% 1.48% 1.30% 3.42% 1.96% 2.00% 0.80% -
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 136.54 87.87 90.44 89.15 72.51 51.33 57.85 15.38%
EPS 5.50 3.56 2.71 6.98 3.53 3.84 1.44 25.01%
DPS 0.00 0.00 0.00 0.00 0.00 2.59 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 - 95,927
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 136.54 87.95 90.38 89.23 71.37 50.71 56.53 15.82%
EPS 5.50 3.56 2.71 6.99 3.47 3.79 1.41 25.45%
DPS 0.00 0.00 0.00 0.00 0.00 2.56 0.00 -
NAPS 2.52 2.4021 2.0887 2.0419 1.7717 1.8967 1.7689 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 1.35 1.75 1.75 2.62 1.74 2.22 2.18 -7.67%
P/EPS 33.64 43.26 58.30 33.52 35.69 29.69 87.50 -14.72%
EY 2.97 2.31 1.72 2.98 2.80 3.37 1.14 17.29%
DY 0.00 0.00 0.00 0.00 0.00 2.27 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 2.16 1.75 1.66 2.04 1.57 2.26 2.02 1.12%
P/EPS 53.64 43.26 55.35 26.07 32.29 30.21 81.25 -6.68%
EY 1.86 2.31 1.81 3.84 3.10 3.31 1.23 7.13%
DY 0.00 0.00 0.00 0.00 0.00 2.23 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