[SINDORA] YoY TTM Result on 30-Jun-2008 [#2]

Stock
[SINDORA] SINDORA BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 12.44%
YoY- 189.82%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 451,227 335,843 345,782 341,926 240,229 205,529 178,969 16.65%
PBT 38,586 40,414 22,856 45,629 16,410 17,455 12,834 20.12%
Tax -9,095 -2,271 -4,784 -7,460 -2,565 -4,415 -3,738 15.96%
NP 29,491 38,143 18,072 38,169 13,845 13,040 9,096 21.64%
-
NP to SH 20,595 43,158 11,857 30,454 10,508 12,397 9,102 14.57%
-
Tax Rate 23.57% 5.62% 20.93% 16.35% 15.63% 25.29% 29.13% -
Total Cost 421,736 297,700 327,710 303,757 226,384 192,489 169,873 16.35%
-
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 4,804 4,799 4,802 - 4,695 8,413 4,711 0.32%
Div Payout % 23.33% 11.12% 40.51% - 44.68% 67.87% 51.76% -
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 6.54% 11.36% 5.23% 11.16% 5.76% 6.34% 5.08% -
ROE 8.52% 18.73% 5.92% 15.55% 6.18% 6.81% 5.36% -
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 470.38 349.80 360.69 356.11 254.43 216.88 190.90 16.21%
EPS 21.47 44.95 12.37 31.72 11.13 13.08 9.71 14.13%
DPS 5.00 5.00 5.00 0.00 5.00 8.88 5.03 -0.09%
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 - 96,017
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 470.38 350.10 360.46 356.44 250.43 214.26 186.57 16.65%
EPS 21.47 44.99 12.36 31.75 10.95 12.92 9.49 14.56%
DPS 5.00 5.00 5.01 0.00 4.89 8.77 4.91 0.30%
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 0.39 0.44 0.44 0.66 0.50 0.53 0.66 -8.39%
P/EPS 8.62 3.43 12.77 7.38 11.32 8.71 12.98 -6.59%
EY 11.61 29.19 7.83 13.55 8.83 11.48 7.71 7.05%
DY 2.70 3.25 3.16 0.00 3.97 7.79 3.99 -6.29%
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 0.63 0.44 0.42 0.51 0.45 0.53 0.61 0.53%
P/EPS 13.74 3.43 12.13 5.74 10.24 8.87 12.05 2.21%
EY 7.28 29.19 8.25 17.43 9.76 11.28 8.30 -2.16%
DY 1.69 3.25 3.33 0.00 4.39 7.65 4.30 -14.40%
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