Highlights

[PERTAMA] YoY Annual (Unaudited) Result on 2012-12-31 [#4]

Stock [PERTAMA]: SINOTOP HOLDINGS BHD
Announcement Date 28-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2012
Quarter 31-Dec-2012  [#4]
Profit Trend YoY -     -30.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 185,620 159,841 172,358 163,620 151,584 280,196 661 155.79%
  YoY % 16.13% -7.26% 5.34% 7.94% -45.90% 42,289.71% -
  Horiz. % 28,081.70% 24,181.69% 26,075.34% 24,753.40% 22,932.53% 42,389.71% 100.00%
PBT 4,010 4,087 3,574 5,894 8,031 33,696 -1,851 -
  YoY % -1.88% 14.35% -39.36% -26.61% -76.17% 1,920.42% -
  Horiz. % -216.64% -220.80% -193.08% -318.42% -433.87% -1,820.42% 100.00%
Tax -1,927 -1,338 -1,506 -1,061 -1,082 -6,168 -54,157 -42.63%
  YoY % -44.02% 11.16% -41.94% 1.94% 82.46% 88.61% -
  Horiz. % 3.56% 2.47% 2.78% 1.96% 2.00% 11.39% 100.00%
NP 2,083 2,749 2,068 4,833 6,949 27,528 -56,008 -
  YoY % -24.23% 32.93% -57.21% -30.45% -74.76% 149.15% -
  Horiz. % -3.72% -4.91% -3.69% -8.63% -12.41% -49.15% 100.00%
NP to SH 2,083 2,749 2,068 4,833 6,949 27,528 -56,011 -
  YoY % -24.23% 32.93% -57.21% -30.45% -74.76% 149.15% -
  Horiz. % -3.72% -4.91% -3.69% -8.63% -12.41% -49.15% 100.00%
Tax Rate 48.05 % 32.74 % 42.14 % 18.00 % 13.47 % 18.30 % - % -
  YoY % 46.76% -22.31% 134.11% 33.63% -26.39% 0.00% -
  Horiz. % 262.57% 178.91% 230.27% 98.36% 73.61% 100.00% -
Total Cost 183,537 157,092 170,290 158,787 144,635 252,668 56,669 21.63%
  YoY % 16.83% -7.75% 7.24% 9.78% -42.76% 345.87% -
  Horiz. % 323.88% 277.21% 300.50% 280.20% 255.23% 445.87% 100.00%
Net Worth 208,299 196,357 186,120 161,099 158,834 73,105 -5,566 -
  YoY % 6.08% 5.50% 15.53% 1.43% 117.27% 1,413.20% -
  Horiz. % -3,741.70% -3,527.17% -3,343.28% -2,893.84% -2,853.14% -1,313.20% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 208,299 196,357 186,120 161,099 158,834 73,105 -5,566 -
  YoY % 6.08% 5.50% 15.53% 1.43% 117.27% 1,413.20% -
  Horiz. % -3,741.70% -3,527.17% -3,343.28% -2,893.84% -2,853.14% -1,313.20% 100.00%
NOSH 1,893,636 1,963,571 2,067,999 2,013,750 1,985,428 1,044,368 121,816 57.95%
  YoY % -3.56% -5.05% 2.69% 1.43% 90.11% 757.33% -
  Horiz. % 1,554.51% 1,611.92% 1,697.64% 1,653.11% 1,629.86% 857.33% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 1.12 % 1.72 % 1.20 % 2.95 % 4.58 % 9.82 % -8,473.22 % -
  YoY % -34.88% 43.33% -59.32% -35.59% -53.36% 100.12% -
  Horiz. % -0.01% -0.02% -0.01% -0.03% -0.05% -0.12% 100.00%
ROE 1.00 % 1.40 % 1.11 % 3.00 % 4.38 % 37.66 % 0.00 % -
  YoY % -28.57% 26.13% -63.00% -31.51% -88.37% 0.00% -
  Horiz. % 2.66% 3.72% 2.95% 7.97% 11.63% 100.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 9.80 8.14 8.33 8.13 7.63 26.83 0.54 62.07%
  YoY % 20.39% -2.28% 2.46% 6.55% -71.56% 4,868.52% -
  Horiz. % 1,814.81% 1,507.41% 1,542.59% 1,505.56% 1,412.96% 4,968.52% 100.00%
EPS 0.11 0.14 0.10 0.24 0.35 2.12 -45.98 -
  YoY % -21.43% 40.00% -58.33% -31.43% -83.49% 104.61% -
  Horiz. % -0.24% -0.30% -0.22% -0.52% -0.76% -4.61% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.1100 0.1000 0.0900 0.0800 0.0800 0.0700 -0.0457 -
  YoY % 10.00% 11.11% 12.50% 0.00% 14.29% 253.17% -
  Horiz. % -240.70% -218.82% -196.94% -175.05% -175.05% -153.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 42.83 36.88 39.77 37.76 34.98 64.66 0.15 156.50%
  YoY % 16.13% -7.27% 5.32% 7.95% -45.90% 43,006.66% -
  Horiz. % 28,553.33% 24,586.67% 26,513.33% 25,173.33% 23,320.00% 43,106.67% 100.00%
EPS 0.48 0.63 0.48 1.12 1.60 6.35 -12.92 -
  YoY % -23.81% 31.25% -57.14% -30.00% -74.80% 149.15% -
  Horiz. % -3.72% -4.88% -3.72% -8.67% -12.38% -49.15% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.4807 0.4531 0.4295 0.3717 0.3665 0.1687 -0.0128 -
  YoY % 6.09% 5.49% 15.55% 1.42% 117.25% 1,417.97% -
  Horiz. % -3,755.47% -3,539.84% -3,355.47% -2,903.91% -2,863.28% -1,317.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.0500 0.0600 0.0600 0.0600 0.0900 0.1200 0.9000 -
P/RPS 0.51 0.74 0.72 0.74 1.18 0.45 165.86 -61.85%
  YoY % -31.08% 2.78% -2.70% -37.29% 162.22% -99.73% -
  Horiz. % 0.31% 0.45% 0.43% 0.45% 0.71% 0.27% 100.00%
P/EPS 45.45 42.86 60.00 25.00 25.71 4.55 -1.96 -
  YoY % 6.04% -28.57% 140.00% -2.76% 465.05% 332.14% -
  Horiz. % -2,318.88% -2,186.73% -3,061.22% -1,275.51% -1,311.73% -232.14% 100.00%
EY 2.20 2.33 1.67 4.00 3.89 21.97 -51.09 -
  YoY % -5.58% 39.52% -58.25% 2.83% -82.29% 143.00% -
  Horiz. % -4.31% -4.56% -3.27% -7.83% -7.61% -43.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.45 0.60 0.67 0.75 1.13 1.71 0.00 -
  YoY % -25.00% -10.45% -10.67% -33.63% -33.92% 0.00% -
  Horiz. % 26.32% 35.09% 39.18% 43.86% 66.08% 100.00% -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 09/02/10 -
Price 0.0400 0.0650 0.0700 0.0700 0.1000 0.1400 1.2200 -
P/RPS 0.41 0.80 0.84 0.86 1.31 0.52 224.83 -65.03%
  YoY % -48.75% -4.76% -2.33% -34.35% 151.92% -99.77% -
  Horiz. % 0.18% 0.36% 0.37% 0.38% 0.58% 0.23% 100.00%
P/EPS 36.36 46.43 70.00 29.17 28.57 5.31 -2.65 -
  YoY % -21.69% -33.67% 139.97% 2.10% 438.04% 300.38% -
  Horiz. % -1,372.08% -1,752.08% -2,641.51% -1,100.75% -1,078.11% -200.38% 100.00%
EY 2.75 2.15 1.43 3.43 3.50 18.83 -37.69 -
  YoY % 27.91% 50.35% -58.31% -2.00% -81.41% 149.96% -
  Horiz. % -7.30% -5.70% -3.79% -9.10% -9.29% -49.96% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.36 0.65 0.78 0.88 1.25 2.00 0.00 -
  YoY % -44.62% -16.67% -11.36% -29.60% -37.50% 0.00% -
  Horiz. % 18.00% 32.50% 39.00% 44.00% 62.50% 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