[SINDORA] YoY 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- 87.39%
YoY- -81.75%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 99,241 86,324 99,683 82,699 59,387 53,921 28,826 22.86%
PBT 11,027 33,101 7,311 12,402 4,816 3,614 4,390 16.58%
Tax -1,226 -1,978 -511 -938 -786 -670 -1,326 -1.29%
NP 9,801 31,123 6,800 11,464 4,030 2,944 3,064 21.37%
-
NP to SH 6,405 35,087 4,850 8,005 3,842 2,622 3,064 13.06%
-
Tax Rate 11.12% 5.98% 6.99% 7.56% 16.32% 18.54% 30.21% -
Total Cost 89,440 55,201 92,883 71,235 55,357 50,977 25,762 23.04%
-
Net Worth 236,226 227,513 197,841 175,976 185,475 172,622 174,950 5.12%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - 4,799 - - - - - -
Div Payout % - 13.68% - - - - - -
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 236,226 227,513 197,841 175,976 185,475 172,622 174,950 5.12%
NOSH 96,026 95,997 96,039 95,639 94,630 93,309 94,567 0.25%
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 9.88% 36.05% 6.82% 13.86% 6.79% 5.46% 10.63% -
ROE 2.71% 15.42% 2.45% 4.55% 2.07% 1.52% 1.75% -
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 103.35 89.92 103.79 86.47 62.76 57.79 30.48 22.55%
EPS 6.67 36.55 5.05 8.37 4.06 2.81 3.24 12.78%
DPS 0.00 5.00 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 103.45 89.99 103.92 86.21 61.91 56.21 30.05 22.86%
EPS 6.68 36.58 5.06 8.34 4.01 2.73 3.19 13.10%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4626 2.3717 2.0624 1.8345 1.9335 1.7995 1.8238 5.12%
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 1.50 1.75 1.91 1.41 1.78 2.25 4.46 -16.60%
P/EPS 23.24 4.30 39.21 14.58 27.59 46.26 41.98 -9.38%
EY 4.30 23.28 2.55 6.86 3.63 2.16 2.38 10.35%
DY 0.00 3.18 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 1.72 1.72 1.98 1.86 1.85 2.22 4.40 -14.48%
P/EPS 26.69 4.24 40.59 19.24 28.57 45.55 41.36 -7.03%
EY 3.75 23.58 2.46 5.20 3.50 2.20 2.42 7.56%
DY 0.00 3.23 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