Highlights

[PERTAMA] QoQ TTM 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 -     -0.08%    YoY -     185.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 67,870 66,932 65,474 65,768 66,490 61,410 62,658 5.47%
  QoQ % 1.40% 2.23% -0.45% -1.09% 8.27% -1.99% -
  Horiz. % 108.32% 106.82% 104.49% 104.96% 106.12% 98.01% 100.00%
PBT -3,105 -1,145 -1,201 3,551 3,554 1,689 3,042 -
  QoQ % -171.18% 4.66% -133.82% -0.08% 110.42% -44.48% -
  Horiz. % -102.07% -37.64% -39.48% 116.73% 116.83% 55.52% 100.00%
Tax -943 -1,058 -1,098 -1,051 -1,044 -512 -474 58.12%
  QoQ % 10.87% 3.64% -4.47% -0.67% -103.91% -8.02% -
  Horiz. % 198.95% 223.21% 231.65% 221.73% 220.25% 108.02% 100.00%
NP -4,048 -2,203 -2,299 2,500 2,510 1,177 2,568 -
  QoQ % -83.75% 4.18% -191.96% -0.40% 113.25% -54.17% -
  Horiz. % -157.63% -85.79% -89.52% 97.35% 97.74% 45.83% 100.00%
NP to SH -4,034 -2,200 -2,294 2,508 2,510 1,188 2,575 -
  QoQ % -83.36% 4.10% -191.47% -0.08% 111.28% -53.86% -
  Horiz. % -156.66% -85.44% -89.09% 97.40% 97.48% 46.14% 100.00%
Tax Rate - % - % - % 29.60 % 29.38 % 30.31 % 15.58 % -
  QoQ % 0.00% 0.00% 0.00% 0.75% -3.07% 94.54% -
  Horiz. % 0.00% 0.00% 0.00% 189.99% 188.58% 194.54% 100.00%
Total Cost 71,918 69,135 67,773 63,268 63,980 60,233 60,090 12.71%
  QoQ % 4.03% 2.01% 7.12% -1.11% 6.22% 0.24% -
  Horiz. % 119.68% 115.05% 112.79% 105.29% 106.47% 100.24% 100.00%
Net Worth 134,016 134,232 103,425 99,945 81,767 79,969 79,735 41.32%
  QoQ % -0.16% 29.79% 3.48% 22.23% 2.25% 0.29% -
  Horiz. % 168.07% 168.35% 129.71% 125.35% 102.55% 100.29% 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 0 0 0 0 0 0 0 -
  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 134,016 134,232 103,425 99,945 81,767 79,969 79,735 41.32%
  QoQ % -0.16% 29.79% 3.48% 22.23% 2.25% 0.29% -
  Horiz. % 168.07% 168.35% 129.71% 125.35% 102.55% 100.29% 100.00%
NOSH 123,131 124,473 96,174 87,457 72,863 72,884 72,878 41.81%
  QoQ % -1.08% 29.42% 9.97% 20.03% -0.03% 0.01% -
  Horiz. % 168.96% 170.80% 131.97% 120.00% 99.98% 100.01% 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 -5.96 % -3.29 % -3.51 % 3.80 % 3.78 % 1.92 % 4.10 % -
  QoQ % -81.16% 6.27% -192.37% 0.53% 96.88% -53.17% -
  Horiz. % -145.37% -80.24% -85.61% 92.68% 92.20% 46.83% 100.00%
ROE -3.01 % -1.64 % -2.22 % 2.51 % 3.07 % 1.49 % 3.23 % -
  QoQ % -83.54% 26.13% -188.45% -18.24% 106.04% -53.87% -
  Horiz. % -93.19% -50.77% -68.73% 77.71% 95.05% 46.13% 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 55.12 53.77 68.08 75.20 91.25 84.26 85.98 -25.63%
  QoQ % 2.51% -21.02% -9.47% -17.59% 8.30% -2.00% -
  Horiz. % 64.11% 62.54% 79.18% 87.46% 106.13% 98.00% 100.00%
EPS -3.28 -1.77 -2.39 2.87 3.44 1.63 3.53 -
  QoQ % -85.31% 25.94% -183.28% -16.57% 111.04% -53.82% -
  Horiz. % -92.92% -50.14% -67.71% 81.30% 97.45% 46.18% 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 15.66 15.44 15.11 15.18 15.34 14.17 14.46 5.45%
  QoQ % 1.42% 2.18% -0.46% -1.04% 8.26% -2.01% -
  Horiz. % 108.30% 106.78% 104.50% 104.98% 106.09% 97.99% 100.00%
EPS -0.93 -0.51 -0.53 0.58 0.58 0.27 0.59 -
  QoQ % -82.35% 3.77% -191.38% 0.00% 114.81% -54.24% -
  Horiz. % -157.63% -86.44% -89.83% 98.31% 98.31% 45.76% 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 0.3092 0.3097 0.2387 0.2306 0.1887 0.1845 0.1840 41.30%
  QoQ % -0.16% 29.74% 3.51% 22.20% 2.28% 0.27% -
  Horiz. % 168.04% 168.32% 129.73% 125.33% 102.55% 100.27% 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 6.10 4.76 2.94 2.66 2.21 2.33 1.63 140.85%
  QoQ % 28.15% 61.90% 10.53% 20.36% -5.15% 42.94% -
  Horiz. % 374.23% 292.02% 180.37% 163.19% 135.58% 142.94% 100.00%
P/EPS -102.56 -144.84 -83.85 69.74 58.64 120.25 39.62 -
  QoQ % 29.19% -72.74% -220.23% 18.93% -51.23% 203.51% -
  Horiz. % -258.86% -365.57% -211.64% 176.02% 148.01% 303.51% 100.00%
EY -0.98 -0.69 -1.19 1.43 1.71 0.83 2.52 -
  QoQ % -42.03% 42.02% -183.22% -16.37% 106.02% -67.06% -
  Horiz. % -38.89% -27.38% -47.22% 56.75% 67.86% 32.94% 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 1.86 1.75 1.80 1.79 1.28 79.86%
  QoQ % 30.38% 27.42% 6.29% -2.78% 0.56% 39.84% -
  Horiz. % 241.41% 185.16% 145.31% 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 5.73 6.36 2.97 2.55 1.86 2.85 3.26 45.59%
  QoQ % -9.91% 114.14% 16.47% 37.10% -34.74% -12.58% -
  Horiz. % 175.77% 195.09% 91.10% 78.22% 57.06% 87.42% 100.00%
P/EPS -96.45 -193.50 -84.69 66.95 49.35 147.24 79.25 -
  QoQ % 50.16% -128.48% -226.50% 35.66% -66.48% 85.79% -
  Horiz. % -121.70% -244.16% -106.86% 84.48% 62.27% 185.79% 100.00%
EY -1.04 -0.52 -1.18 1.49 2.03 0.68 1.26 -
  QoQ % -100.00% 55.93% -179.19% -26.60% 198.53% -46.03% -
  Horiz. % -82.54% -41.27% -93.65% 118.25% 161.11% 53.97% 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 1.88 1.68 1.51 2.19 2.56 8.66%
  QoQ % -8.52% 68.62% 11.90% 11.26% -31.05% -14.45% -
  Horiz. % 113.28% 123.83% 73.44% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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