[SINDORA] YoY TTM Result on 31-Mar-2011 [#1]

Stock
[SINDORA] SINDORA BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 16.08%
YoY- -55.74%
Quarter Report
Latest QR
Upcoming QR
SINDORA's Result
SINDORA's Financial Summary
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 404,617 338,178 344,675 324,792 220,410 211,117 153,979 17.46%
PBT 30,033 43,092 28,553 42,167 15,227 14,150 16,975 9.97%
Tax -5,671 -4,129 -6,554 -6,108 -2,873 -3,614 -5,434 0.71%
NP 24,362 38,963 21,999 36,059 12,354 10,536 11,541 13.25%
-
NP to SH 18,737 42,338 15,961 27,085 10,814 10,108 11,541 8.40%
-
Tax Rate 18.88% 9.58% 22.95% 14.49% 18.87% 25.54% 32.01% -
Total Cost 380,255 299,215 322,676 288,733 208,056 200,581 142,438 17.77%
-
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 4,804 4,799 4,802 - 7,149 8,413 4,711 0.32%
Div Payout % 25.64% 11.34% 30.09% - 66.11% 83.24% 40.82% -
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 6.02% 11.52% 6.38% 11.10% 5.61% 4.99% 7.50% -
ROE 7.68% 18.46% 8.07% 14.32% 6.42% 5.61% 11.57% -
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 421.35 352.45 358.83 338.25 232.98 221.61 154.40 18.20%
EPS 19.51 44.13 16.62 28.21 11.43 10.61 11.57 9.09%
DPS 5.00 5.00 5.00 0.00 7.59 8.83 4.72 0.96%
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 - 96,029
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 421.80 352.54 359.31 338.58 229.77 220.08 160.52 17.46%
EPS 19.53 44.14 16.64 28.23 11.27 10.54 12.03 8.40%
DPS 5.01 5.00 5.01 0.00 7.45 8.77 4.91 0.33%
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 0.43 0.49 0.45 0.48 0.51 0.56 0.86 -10.90%
P/EPS 9.38 3.90 9.63 5.74 10.32 11.78 11.49 -3.32%
EY 10.66 25.65 10.39 17.41 9.69 8.49 8.70 3.44%
DY 2.73 2.91 3.13 0.00 6.43 7.07 3.55 -4.28%
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 0.47 0.48 0.49 0.71 0.49 0.54 0.86 -9.57%
P/EPS 10.15 3.85 10.59 8.51 10.06 11.31 11.49 -2.04%
EY 9.85 25.96 9.44 11.75 9.94 8.84 8.70 2.08%
DY 2.53 2.94 2.84 0.00 6.60 7.36 3.55 -5.48%
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