[SINDORA] YoY TTM 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- -66.46%
YoY- -65.61%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 348,760 332,423 358,910 263,541 210,995 204,064 111,391 20.94%
PBT 18,340 48,646 40,538 23,996 18,657 12,058 19,015 -0.60%
Tax -1,519 -6,251 -7,033 -2,717 -4,531 -3,082 -5,180 -18.48%
NP 16,821 42,395 33,505 21,279 14,126 8,976 13,835 3.30%
-
NP to SH 14,476 42,094 27,299 14,671 13,617 8,660 13,835 0.75%
-
Tax Rate 8.28% 12.85% 17.35% 11.32% 24.29% 25.56% 27.24% -
Total Cost 331,939 290,028 325,405 242,262 196,869 195,088 97,556 22.62%
-
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 - 9,602 - 4,695 8,413 4,711 4,796 -
Div Payout % - 22.81% - 32.00% 61.79% 54.40% 34.67% -
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 4.82% 12.75% 9.34% 8.07% 6.69% 4.40% 12.42% -
ROE 6.13% 18.50% 13.80% 8.34% 7.34% 5.02% 7.91% -
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 363.19 346.28 373.71 275.56 222.97 218.70 117.79 20.63%
EPS 15.07 43.85 28.42 15.34 14.39 9.28 14.63 0.49%
DPS 0.00 10.00 0.00 5.00 8.89 5.05 5.07 -
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 363.57 346.54 374.15 274.73 219.95 212.73 116.12 20.94%
EPS 15.09 43.88 28.46 15.29 14.20 9.03 14.42 0.75%
DPS 0.00 10.01 0.00 4.89 8.77 4.91 5.00 -
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 0.43 0.45 0.53 0.44 0.50 0.59 1.15 -15.11%
P/EPS 10.28 3.58 6.97 7.95 7.78 14.01 9.30 1.68%
EY 9.73 27.93 14.36 12.57 12.85 7.14 10.76 -1.66%
DY 0.00 6.37 0.00 4.10 7.94 3.88 3.73 -
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 0.49 0.45 0.55 0.58 0.52 0.59 1.14 -13.12%
P/EPS 11.81 3.53 7.21 10.50 8.06 13.79 9.16 4.32%
EY 8.47 28.29 13.87 9.53 12.40 7.25 10.92 -4.14%
DY 0.00 6.45 0.00 3.11 7.66 3.94 3.79 -
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