Highlights

[PERTAMA] QoQ Annualized Quarter Result on 2008-12-31 [#4]

Stock [PERTAMA]: SINOTOP HOLDINGS BHD
Announcement Date 26-Feb-2009
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2009
Quarter 31-Dec-2008  [#4]
Profit Trend QoQ -     16.10%    YoY -     -1.11%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 68,484 48,320 65,474 65,265 63,692 42,488 62,658 6.10%
  QoQ % 41.73% -26.20% 0.32% 2.47% 49.91% -32.19% -
  Horiz. % 109.30% 77.12% 104.49% 104.16% 101.65% 67.81% 100.00%
PBT 4,226 1,892 -1,201 9,032 8,034 1,668 3,042 24.48%
  QoQ % 123.36% 257.54% -113.30% 12.42% 381.65% -45.17% -
  Horiz. % 138.92% 62.20% -39.48% 296.91% 264.10% 54.83% 100.00%
Tax -834 0 -1,098 -1,058 -1,144 -160 -474 45.69%
  QoQ % 0.00% 0.00% -3.72% 7.46% -615.00% 66.24% -
  Horiz. % 175.95% -0.00% 231.65% 223.35% 241.35% 33.76% 100.00%
NP 3,392 1,892 -2,299 7,973 6,890 1,508 2,568 20.37%
  QoQ % 79.28% 182.30% -128.83% 15.72% 356.90% -41.28% -
  Horiz. % 132.09% 73.68% -89.52% 310.49% 268.30% 58.72% 100.00%
NP to SH 3,384 1,892 -2,294 7,969 6,864 1,516 2,575 19.96%
  QoQ % 78.86% 182.48% -128.79% 16.10% 352.77% -41.13% -
  Horiz. % 131.42% 73.48% -89.09% 309.49% 266.56% 58.87% 100.00%
Tax Rate 19.73 % - % - % 11.72 % 14.24 % 9.59 % 15.58 % 17.03%
  QoQ % 0.00% 0.00% 0.00% -17.70% 48.49% -38.45% -
  Horiz. % 126.64% 0.00% 0.00% 75.22% 91.40% 61.55% 100.00%
Total Cost 65,092 46,428 67,773 57,292 56,802 40,980 60,090 5.47%
  QoQ % 40.20% -31.49% 18.29% 0.86% 38.61% -31.80% -
  Horiz. % 108.32% 77.26% 112.79% 95.34% 94.53% 68.20% 100.00%
Net Worth 133,447 134,232 103,220 100,007 81,770 79,969 79,810 40.83%
  QoQ % -0.58% 30.04% 3.21% 22.30% 2.25% 0.20% -
  Horiz. % 167.21% 168.19% 129.33% 125.31% 102.46% 100.20% 100.00%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 133,447 134,232 103,220 100,007 81,770 79,969 79,810 40.83%
  QoQ % -0.58% 30.04% 3.21% 22.30% 2.25% 0.20% -
  Horiz. % 167.21% 168.19% 129.33% 125.31% 102.46% 100.20% 100.00%
NOSH 122,608 124,473 95,983 87,510 72,866 72,884 72,946 41.32%
  QoQ % -1.50% 29.68% 9.68% 20.10% -0.03% -0.08% -
  Horiz. % 168.08% 170.64% 131.58% 119.97% 99.89% 99.92% 100.00%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 4.95 % 3.92 % -3.51 % 12.22 % 10.82 % 3.55 % 4.10 % 13.37%
  QoQ % 26.28% 211.68% -128.72% 12.94% 204.79% -13.41% -
  Horiz. % 120.73% 95.61% -85.61% 298.05% 263.90% 86.59% 100.00%
ROE 2.54 % 1.41 % -2.22 % 7.97 % 8.39 % 1.90 % 3.23 % -14.79%
  QoQ % 80.14% 163.51% -127.85% -5.01% 341.58% -41.18% -
  Horiz. % 78.64% 43.65% -68.73% 246.75% 259.75% 58.82% 100.00%
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 55.86 38.82 68.21 74.58 87.41 58.29 85.90 -24.92%
  QoQ % 43.89% -43.09% -8.54% -14.68% 49.96% -32.14% -
  Horiz. % 65.03% 45.19% 79.41% 86.82% 101.76% 67.86% 100.00%
EPS 2.76 1.52 -2.39 9.11 9.42 2.08 3.53 -15.12%
  QoQ % 81.58% 163.60% -126.23% -3.29% 352.88% -41.08% -
  Horiz. % 78.19% 43.06% -67.71% 258.07% 266.86% 58.92% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.0884 1.0784 1.0754 1.1428 1.1222 1.0972 1.0941 -0.35%
  QoQ % 0.93% 0.28% -5.90% 1.84% 2.28% 0.28% -
  Horiz. % 99.48% 98.57% 98.29% 104.45% 102.57% 100.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 15.80 11.15 15.11 15.06 14.70 9.80 14.46 6.08%
  QoQ % 41.70% -26.21% 0.33% 2.45% 50.00% -32.23% -
  Horiz. % 109.27% 77.11% 104.50% 104.15% 101.66% 67.77% 100.00%
EPS 0.78 0.44 -0.53 1.84 1.58 0.35 0.59 20.44%
  QoQ % 77.27% 183.02% -128.80% 16.46% 351.43% -40.68% -
  Horiz. % 132.20% 74.58% -89.83% 311.86% 267.80% 59.32% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.3079 0.3097 0.2382 0.2308 0.1887 0.1845 0.1842 40.80%
  QoQ % -0.58% 30.02% 3.21% 22.31% 2.28% 0.16% -
  Horiz. % 167.16% 168.13% 129.32% 125.30% 102.44% 100.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 3.3600 2.5600 2.0000 2.0000 2.0200 1.9600 1.4000 -
P/RPS 6.02 0.00 0.00 0.00 2.31 3.36 1.63 138.74%
  QoQ % 0.00% 0.00% 0.00% 0.00% -31.25% 106.13% -
  Horiz. % 369.33% 0.00% 0.00% 0.00% 141.72% 206.13% 100.00%
P/EPS 121.74 -20.43 -23.21 29.28 21.44 94.23 39.66 111.07%
  QoQ % 695.89% 11.98% -179.27% 36.57% -77.25% 137.59% -
  Horiz. % 306.96% -51.51% -58.52% 73.83% 54.06% 237.59% 100.00%
EY 0.82 -4.89 -4.31 3.42 4.66 1.06 2.52 -52.66%
  QoQ % 116.77% -13.46% -226.02% -26.61% 339.62% -57.94% -
  Horiz. % 32.54% -194.05% -171.03% 135.71% 184.92% 42.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 3.09 2.37 0.00 1.75 1.80 1.79 1.28 79.86%
  QoQ % 30.38% 0.00% 0.00% -2.78% 0.56% 39.84% -
  Horiz. % 241.41% 185.16% 0.00% 136.72% 140.62% 139.84% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 26/11/09 26/08/09 29/05/09 26/02/09 27/11/08 14/08/08 29/05/08 -
Price 3.1600 3.4200 2.0200 1.9200 1.7000 2.4000 2.8000 -
P/RPS 5.66 0.00 0.00 0.00 1.94 4.12 3.26 44.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% -52.91% 26.38% -
  Horiz. % 173.62% 0.00% 0.00% 0.00% 59.51% 126.38% 100.00%
P/EPS 114.49 -27.30 -23.44 28.11 18.05 115.38 79.32 27.69%
  QoQ % 519.38% -16.47% -183.39% 55.73% -84.36% 45.46% -
  Horiz. % 144.34% -34.42% -29.55% 35.44% 22.76% 145.46% 100.00%
EY 0.87 -3.66 -4.27 3.56 5.54 0.87 1.26 -21.86%
  QoQ % 123.77% 14.29% -219.94% -35.74% 536.78% -30.95% -
  Horiz. % 69.05% -290.48% -338.89% 282.54% 439.68% 69.05% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 2.90 3.17 0.00 1.68 1.51 2.19 2.56 8.66%
  QoQ % -8.52% 0.00% 0.00% 11.26% -31.05% -14.45% -
  Horiz. % 113.28% 123.83% 0.00% 65.62% 58.98% 85.55% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

559  433  624  487 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HPPHB 0.71+0.14 
 MTOUCHE 0.0650.00 
 WIDAD 0.66-0.005 
 ANZO 0.105+0.025 
 DGB 0.125-0.05 
 VIZIONE 0.275-0.03 
 KSTAR 0.32+0.065 
 KTG 0.25-0.015 
 AT 0.1750.00 
 PNEPCB 0.33-0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS