[SINDORA] YoY Quarter Result on 31-Dec-2010 [#4]

Stock
[SINDORA] SINDORA BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -43.14%
YoY- 84.31%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
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 106,453 82,776 78,618 86,417 54,286 55,073 51,837 12.73%
PBT 8,358 3,237 3,401 8,540 991 5,257 3,350 16.45%
Tax -4,835 -984 -3,131 -2,127 -665 -2,086 -1,594 20.30%
NP 3,523 2,253 270 6,413 326 3,171 1,756 12.29%
-
NP to SH 3,642 1,976 -1,412 4,311 -385 3,278 1,756 12.92%
-
Tax Rate 57.85% 30.40% 92.06% 24.91% 67.10% 39.68% 47.58% -
Total Cost 102,930 80,523 78,348 80,004 53,960 51,902 50,081 12.75%
-
Net Worth 236,393 228,295 192,108 178,584 161,512 91,454 94,223 16.55%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 4,804 - 4,802 - 4,695 8,413 4,711 0.32%
Div Payout % 131.93% - 0.00% - 0.00% 256.68% 268.29% -
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 236,393 228,295 192,108 178,584 161,512 91,454 94,223 16.55%
NOSH 96,094 95,922 96,054 96,013 93,902 91,454 94,223 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 3.31% 2.72% 0.34% 7.42% 0.60% 5.76% 3.39% -
ROE 1.54% 0.87% -0.74% 2.41% -0.24% 3.58% 1.86% -
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 110.78 86.29 81.85 90.01 57.81 60.22 55.01 12.36%
EPS 3.79 2.06 -1.47 4.49 -0.41 3.59 1.86 12.58%
DPS 5.00 0.00 5.00 0.00 5.00 9.20 5.00 0.00%
NAPS 2.46 2.38 2.00 1.86 1.72 1.00 1.00 16.17%
Adjusted Per Share Value based on latest NOSH - 96,094
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 110.97 86.29 81.96 90.09 56.59 57.41 54.04 12.73%
EPS 3.80 2.06 -1.47 4.49 -0.40 3.42 1.83 12.94%
DPS 5.01 0.00 5.01 0.00 4.89 8.77 4.91 0.33%
NAPS 2.4643 2.3799 2.0027 1.8617 1.6837 0.9534 0.9822 16.56%
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 1.72 1.75 2.43 1.79 2.01 2.06 2.91 -8.38%
P/EPS 50.13 73.30 -135.37 35.86 -282.93 34.60 85.85 -8.57%
EY 1.99 1.36 -0.74 2.79 -0.35 2.89 1.16 9.40%
DY 2.63 0.00 2.51 0.00 4.31 7.42 3.13 -2.85%
P/NAPS 0.77 0.63 1.00 0.87 0.67 1.24 1.60 -11.47%
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 1.47 1.72 2.32 1.79 1.99 1.93 2.44 -8.09%
P/EPS 43.01 71.84 -129.25 35.86 -280.49 32.36 71.90 -8.20%
EY 2.33 1.39 -0.77 2.79 -0.36 3.09 1.39 8.98%
DY 3.07 0.00 2.63 0.00 4.35 7.93 3.73 -3.19%
P/NAPS 0.66 0.62 0.95 0.87 0.67 1.16 1.34 -11.12%

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