[SINDORA] YoY Quarter Result on 31-Mar-2009 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 512.25%
YoY- -49.1%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 114,555 82,375 80,778 87,214 58,094 47,892 44,075 17.24%
PBT 9,532 2,960 8,350 15,196 4,574 3,738 3,553 17.86%
Tax -1,196 -895 -870 -2,353 -424 -661 -621 11.53%
NP 8,336 2,065 7,480 12,843 4,150 3,077 2,932 19.01%
-
NP to SH 5,272 2,677 5,821 11,436 3,718 3,077 2,932 10.26%
-
Tax Rate 12.55% 30.24% 10.42% 15.48% 9.27% 17.68% 17.48% -
Total Cost 106,219 80,310 73,298 74,371 53,944 44,815 41,143 17.11%
-
Net Worth 243,914 229,320 197,875 189,159 168,397 180,047 99,727 16.06%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 243,914 229,320 197,875 189,159 168,397 180,047 99,727 16.06%
NOSH 96,029 95,949 96,056 96,020 94,605 95,263 99,727 -0.62%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 7.28% 2.51% 9.26% 14.73% 7.14% 6.42% 6.65% -
ROE 2.16% 1.17% 2.94% 6.05% 2.21% 1.71% 2.94% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 119.29 85.85 84.09 90.83 61.41 50.27 44.20 17.98%
EPS 5.49 2.79 6.06 11.91 3.93 3.23 3.12 9.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 2.39 2.06 1.97 1.78 1.89 1.00 16.79%
Adjusted Per Share Value based on latest NOSH - 96,056
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 119.42 85.87 84.21 90.92 60.56 49.93 45.95 17.24%
EPS 5.50 2.79 6.07 11.92 3.88 3.21 3.06 10.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5427 2.3906 2.0628 1.9719 1.7555 1.8769 1.0396 16.06%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.83 1.72 1.60 1.62 1.18 1.25 1.33 -
P/RPS 1.53 2.00 1.90 1.78 1.92 2.49 3.01 -10.66%
P/EPS 33.33 61.65 26.40 13.60 30.03 38.70 45.24 -4.96%
EY 3.00 1.62 3.79 7.35 3.33 2.58 2.21 5.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.78 0.82 0.66 0.66 1.33 -9.71%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 27/05/10 25/05/09 29/05/08 29/05/07 13/06/06 24/05/05 -
Price 1.98 1.70 1.76 2.40 1.15 1.20 1.33 -
P/RPS 1.66 1.98 2.09 2.64 1.87 2.39 3.01 -9.43%
P/EPS 36.07 60.93 29.04 20.15 29.26 37.15 45.24 -3.70%
EY 2.77 1.64 3.44 4.96 3.42 2.69 2.21 3.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.71 0.85 1.22 0.65 0.63 1.33 -8.50%

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