Highlights

[PERTAMA] YoY Annualized Quarter Result on 2010-12-31 [#4]

Stock [PERTAMA]: SINOTOP HOLDINGS BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2010
Quarter 31-Dec-2010  [#4]
Profit Trend QoQ -     10.97%    YoY -     149.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 CAGR
Revenue 172,358 163,620 151,584 280,196 661 65,265 62,658 19.22%
  YoY % 5.34% 7.94% -45.90% 42,289.71% -98.99% 4.16% -
  Horiz. % 275.08% 261.13% 241.92% 447.18% 1.05% 104.16% 100.00%
PBT 3,574 5,894 8,031 33,696 -1,851 9,032 3,042 2.84%
  YoY % -39.36% -26.61% -76.17% 1,920.42% -120.49% 196.91% -
  Horiz. % 117.49% 193.75% 264.00% 1,107.69% -60.85% 296.91% 100.00%
Tax -1,506 -1,061 -1,082 -6,168 -54,157 -1,058 -474 22.24%
  YoY % -41.94% 1.94% 82.46% 88.61% -5,015.58% -123.35% -
  Horiz. % 317.72% 223.84% 228.27% 1,301.27% 11,425.53% 223.35% 100.00%
NP 2,068 4,833 6,949 27,528 -56,008 7,973 2,568 -3.69%
  YoY % -57.21% -30.45% -74.76% 149.15% -802.44% 210.49% -
  Horiz. % 80.53% 188.20% 270.60% 1,071.96% -2,181.00% 310.49% 100.00%
NP to SH 2,068 4,833 6,949 27,528 -56,011 7,969 2,575 -3.74%
  YoY % -57.21% -30.45% -74.76% 149.15% -802.83% 209.49% -
  Horiz. % 80.31% 187.69% 269.86% 1,069.05% -2,175.18% 309.49% 100.00%
Tax Rate 42.14 % 18.00 % 13.47 % 18.30 % - % 11.72 % 15.58 % 18.87%
  YoY % 134.11% 33.63% -26.39% 0.00% 0.00% -24.78% -
  Horiz. % 270.47% 115.53% 86.46% 117.46% 0.00% 75.22% 100.00%
Total Cost 170,290 158,787 144,635 252,668 56,669 57,292 60,090 19.84%
  YoY % 7.24% 9.78% -42.76% 345.87% -1.09% -4.66% -
  Horiz. % 283.39% 264.25% 240.70% 420.48% 94.31% 95.34% 100.00%
Net Worth 186,120 161,099 158,834 73,105 -5,566 100,007 79,810 15.85%
  YoY % 15.53% 1.43% 117.27% 1,413.20% -105.57% 25.31% -
  Horiz. % 233.20% 201.85% 199.01% 91.60% -6.98% 125.31% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 CAGR
Net Worth 186,120 161,099 158,834 73,105 -5,566 100,007 79,810 15.85%
  YoY % 15.53% 1.43% 117.27% 1,413.20% -105.57% 25.31% -
  Horiz. % 233.20% 201.85% 199.01% 91.60% -6.98% 125.31% 100.00%
NOSH 2,067,999 2,013,750 1,985,428 1,044,368 121,816 87,510 72,946 78.79%
  YoY % 2.69% 1.43% 90.11% 757.33% 39.20% 19.97% -
  Horiz. % 2,834.97% 2,760.60% 2,721.77% 1,431.70% 166.99% 119.97% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 CAGR
NP Margin 1.20 % 2.95 % 4.58 % 9.82 % -8,473.22 % 12.22 % 4.10 % -19.22%
  YoY % -59.32% -35.59% -53.36% 100.12% -69,438.95% 198.05% -
  Horiz. % 29.27% 71.95% 111.71% 239.51% -206,663.89% 298.05% 100.00%
ROE 1.11 % 3.00 % 4.38 % 37.66 % 0.00 % 7.97 % 3.23 % -16.94%
  YoY % -63.00% -31.51% -88.37% 0.00% 0.00% 146.75% -
  Horiz. % 34.37% 92.88% 135.60% 1,165.94% 0.00% 246.75% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 CAGR
RPS 8.33 8.13 7.63 26.83 0.54 74.58 85.90 -33.33%
  YoY % 2.46% 6.55% -71.56% 4,868.52% -99.28% -13.18% -
  Horiz. % 9.70% 9.46% 8.88% 31.23% 0.63% 86.82% 100.00%
EPS 0.10 0.24 0.35 2.12 -45.98 9.11 3.53 -46.16%
  YoY % -58.33% -31.43% -83.49% 104.61% -604.72% 158.07% -
  Horiz. % 2.83% 6.80% 9.92% 60.06% -1,302.55% 258.07% 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 0.0900 0.0800 0.0800 0.0700 -0.0457 1.1428 1.0941 -35.21%
  YoY % 12.50% 0.00% 14.29% 253.17% -104.00% 4.45% -
  Horiz. % 8.23% 7.31% 7.31% 6.40% -4.18% 104.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 CAGR
RPS 39.77 37.76 34.98 64.66 0.15 15.06 14.46 19.22%
  YoY % 5.32% 7.95% -45.90% 43,006.66% -99.00% 4.15% -
  Horiz. % 275.03% 261.13% 241.91% 447.16% 1.04% 104.15% 100.00%
EPS 0.48 1.12 1.60 6.35 -12.92 1.84 0.59 -3.52%
  YoY % -57.14% -30.00% -74.80% 149.15% -802.17% 211.86% -
  Horiz. % 81.36% 189.83% 271.19% 1,076.27% -2,189.83% 311.86% 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 0.4295 0.3717 0.3665 0.1687 -0.0128 0.2308 0.1842 15.84%
  YoY % 15.55% 1.42% 117.25% 1,417.97% -105.55% 25.30% -
  Horiz. % 233.17% 201.79% 198.97% 91.59% -6.95% 125.30% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/03/08 -
Price 0.0600 0.0600 0.0900 0.1200 0.9000 2.0000 1.4000 -
P/RPS 0.72 0.74 1.18 0.45 165.86 0.00 1.63 -13.23%
  YoY % -2.70% -37.29% 162.22% -99.73% 0.00% 0.00% -
  Horiz. % 44.17% 45.40% 72.39% 27.61% 10,175.46% 0.00% 100.00%
P/EPS 60.00 25.00 25.71 4.55 -1.96 29.28 39.66 7.46%
  YoY % 140.00% -2.76% 465.05% 332.14% -106.69% -26.17% -
  Horiz. % 151.29% 63.04% 64.83% 11.47% -4.94% 73.83% 100.00%
EY 1.67 4.00 3.89 21.97 -51.09 3.42 2.52 -6.90%
  YoY % -58.25% 2.83% -82.29% 143.00% -1,593.86% 35.71% -
  Horiz. % 66.27% 158.73% 154.37% 871.83% -2,027.38% 135.71% 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 0.67 0.75 1.13 1.71 0.00 1.75 1.28 -10.64%
  YoY % -10.67% -33.63% -33.92% 0.00% 0.00% 36.72% -
  Horiz. % 52.34% 58.59% 88.28% 133.59% 0.00% 136.72% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 CAGR
Date 28/02/14 28/02/13 29/02/12 25/02/11 09/02/10 26/02/09 29/05/08 -
Price 0.0700 0.0700 0.1000 0.1400 1.2200 1.9200 2.8000 -
P/RPS 0.84 0.86 1.31 0.52 224.83 0.00 3.26 -20.99%
  YoY % -2.33% -34.35% 151.92% -99.77% 0.00% 0.00% -
  Horiz. % 25.77% 26.38% 40.18% 15.95% 6,896.63% 0.00% 100.00%
P/EPS 70.00 29.17 28.57 5.31 -2.65 28.11 79.32 -2.15%
  YoY % 139.97% 2.10% 438.04% 300.38% -109.43% -64.56% -
  Horiz. % 88.25% 36.78% 36.02% 6.69% -3.34% 35.44% 100.00%
EY 1.43 3.43 3.50 18.83 -37.69 3.56 1.26 2.22%
  YoY % -58.31% -2.00% -81.41% 149.96% -1,158.71% 182.54% -
  Horiz. % 113.49% 272.22% 277.78% 1,494.44% -2,991.27% 282.54% 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 0.78 0.88 1.25 2.00 0.00 1.68 2.56 -18.65%
  YoY % -11.36% -29.60% -37.50% 0.00% 0.00% -34.38% -
  Horiz. % 30.47% 34.38% 48.83% 78.12% 0.00% 65.62% 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
 
 

2119 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.850.00 
 KOTRA 2.890.00 
 UCREST 0.1450.00 
 PUC 0.140.00 
 WILLOW 0.4450.00 
 EAH-WE 0.0150.00 
 IRIS 0.3850.00 
 TOPGLOV-C79 0.0450.00 
 BTECH 0.5050.00 
 3A 0.8150.00 

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