Highlights

[PERTAMA] YoY Annualized Quarter Result on 2011-12-31 [#4]

Stock [PERTAMA]: SINOTOP HOLDINGS BHD
Announcement Date 29-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2011
Quarter 31-Dec-2011  [#4]
Profit Trend QoQ -     -33.70%    YoY -     -74.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 159,841 172,358 163,620 151,584 280,196 661 65,265 16.09%
  YoY % -7.26% 5.34% 7.94% -45.90% 42,289.71% -98.99% -
  Horiz. % 244.91% 264.09% 250.70% 232.26% 429.32% 1.01% 100.00%
PBT 4,087 3,574 5,894 8,031 33,696 -1,851 9,032 -12.37%
  YoY % 14.35% -39.36% -26.61% -76.17% 1,920.42% -120.49% -
  Horiz. % 45.25% 39.57% 65.26% 88.92% 373.07% -20.49% 100.00%
Tax -1,338 -1,506 -1,061 -1,082 -6,168 -54,157 -1,058 3.98%
  YoY % 11.16% -41.94% 1.94% 82.46% 88.61% -5,015.58% -
  Horiz. % 126.39% 142.25% 100.22% 102.20% 582.62% 5,115.58% 100.00%
NP 2,749 2,068 4,833 6,949 27,528 -56,008 7,973 -16.26%
  YoY % 32.93% -57.21% -30.45% -74.76% 149.15% -802.44% -
  Horiz. % 34.48% 25.94% 60.61% 87.15% 345.25% -702.44% 100.00%
NP to SH 2,749 2,068 4,833 6,949 27,528 -56,011 7,969 -16.25%
  YoY % 32.93% -57.21% -30.45% -74.76% 149.15% -802.83% -
  Horiz. % 34.49% 25.95% 60.64% 87.20% 345.42% -702.83% 100.00%
Tax Rate 32.74 % 42.14 % 18.00 % 13.47 % 18.30 % - % 11.72 % 18.67%
  YoY % -22.31% 134.11% 33.63% -26.39% 0.00% 0.00% -
  Horiz. % 279.35% 359.56% 153.58% 114.93% 156.14% 0.00% 100.00%
Total Cost 157,092 170,290 158,787 144,635 252,668 56,669 57,292 18.30%
  YoY % -7.75% 7.24% 9.78% -42.76% 345.87% -1.09% -
  Horiz. % 274.20% 297.23% 277.15% 252.45% 441.02% 98.91% 100.00%
Net Worth 196,357 186,120 161,099 158,834 73,105 -5,566 100,007 11.90%
  YoY % 5.50% 15.53% 1.43% 117.27% 1,413.20% -105.57% -
  Horiz. % 196.34% 186.11% 161.09% 158.82% 73.10% -5.57% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 196,357 186,120 161,099 158,834 73,105 -5,566 100,007 11.90%
  YoY % 5.50% 15.53% 1.43% 117.27% 1,413.20% -105.57% -
  Horiz. % 196.34% 186.11% 161.09% 158.82% 73.10% -5.57% 100.00%
NOSH 1,963,571 2,067,999 2,013,750 1,985,428 1,044,368 121,816 87,510 67.90%
  YoY % -5.05% 2.69% 1.43% 90.11% 757.33% 39.20% -
  Horiz. % 2,243.80% 2,363.13% 2,301.14% 2,268.78% 1,193.41% 139.20% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 1.72 % 1.20 % 2.95 % 4.58 % 9.82 % -8,473.22 % 12.22 % -27.87%
  YoY % 43.33% -59.32% -35.59% -53.36% 100.12% -69,438.95% -
  Horiz. % 14.08% 9.82% 24.14% 37.48% 80.36% -69,338.95% 100.00%
ROE 1.40 % 1.11 % 3.00 % 4.38 % 37.66 % 0.00 % 7.97 % -25.15%
  YoY % 26.13% -63.00% -31.51% -88.37% 0.00% 0.00% -
  Horiz. % 17.57% 13.93% 37.64% 54.96% 472.52% 0.00% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 8.14 8.33 8.13 7.63 26.83 0.54 74.58 -30.86%
  YoY % -2.28% 2.46% 6.55% -71.56% 4,868.52% -99.28% -
  Horiz. % 10.91% 11.17% 10.90% 10.23% 35.97% 0.72% 100.00%
EPS 0.14 0.10 0.24 0.35 2.12 -45.98 9.11 -50.12%
  YoY % 40.00% -58.33% -31.43% -83.49% 104.61% -604.72% -
  Horiz. % 1.54% 1.10% 2.63% 3.84% 23.27% -504.72% 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 0.1000 0.0900 0.0800 0.0800 0.0700 -0.0457 1.1428 -33.36%
  YoY % 11.11% 12.50% 0.00% 14.29% 253.17% -104.00% -
  Horiz. % 8.75% 7.88% 7.00% 7.00% 6.13% -4.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 36.88 39.77 37.76 34.98 64.66 0.15 15.06 16.09%
  YoY % -7.27% 5.32% 7.95% -45.90% 43,006.66% -99.00% -
  Horiz. % 244.89% 264.08% 250.73% 232.27% 429.35% 1.00% 100.00%
EPS 0.63 0.48 1.12 1.60 6.35 -12.92 1.84 -16.35%
  YoY % 31.25% -57.14% -30.00% -74.80% 149.15% -802.17% -
  Horiz. % 34.24% 26.09% 60.87% 86.96% 345.11% -702.17% 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 0.4531 0.4295 0.3717 0.3665 0.1687 -0.0128 0.2308 11.89%
  YoY % 5.49% 15.55% 1.42% 117.25% 1,417.97% -105.55% -
  Horiz. % 196.32% 186.09% 161.05% 158.80% 73.09% -5.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.0600 0.0600 0.0600 0.0900 0.1200 0.9000 2.0000 -
P/RPS 0.74 0.72 0.74 1.18 0.45 165.86 0.00 -
  YoY % 2.78% -2.70% -37.29% 162.22% -99.73% 0.00% -
  Horiz. % 0.45% 0.43% 0.45% 0.71% 0.27% 100.00% -
P/EPS 42.86 60.00 25.00 25.71 4.55 -1.96 29.28 6.55%
  YoY % -28.57% 140.00% -2.76% 465.05% 332.14% -106.69% -
  Horiz. % 146.38% 204.92% 85.38% 87.81% 15.54% -6.69% 100.00%
EY 2.33 1.67 4.00 3.89 21.97 -51.09 3.42 -6.19%
  YoY % 39.52% -58.25% 2.83% -82.29% 143.00% -1,593.86% -
  Horiz. % 68.13% 48.83% 116.96% 113.74% 642.40% -1,493.86% 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 0.60 0.67 0.75 1.13 1.71 0.00 1.75 -16.33%
  YoY % -10.45% -10.67% -33.63% -33.92% 0.00% 0.00% -
  Horiz. % 34.29% 38.29% 42.86% 64.57% 97.71% 0.00% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 27/02/15 28/02/14 28/02/13 29/02/12 25/02/11 09/02/10 26/02/09 -
Price 0.0650 0.0700 0.0700 0.1000 0.1400 1.2200 1.9200 -
P/RPS 0.80 0.84 0.86 1.31 0.52 224.83 0.00 -
  YoY % -4.76% -2.33% -34.35% 151.92% -99.77% 0.00% -
  Horiz. % 0.36% 0.37% 0.38% 0.58% 0.23% 100.00% -
P/EPS 46.43 70.00 29.17 28.57 5.31 -2.65 28.11 8.72%
  YoY % -33.67% 139.97% 2.10% 438.04% 300.38% -109.43% -
  Horiz. % 165.17% 249.02% 103.77% 101.64% 18.89% -9.43% 100.00%
EY 2.15 1.43 3.43 3.50 18.83 -37.69 3.56 -8.06%
  YoY % 50.35% -58.31% -2.00% -81.41% 149.96% -1,158.71% -
  Horiz. % 60.39% 40.17% 96.35% 98.31% 528.93% -1,058.71% 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 0.65 0.78 0.88 1.25 2.00 0.00 1.68 -14.63%
  YoY % -16.67% -11.36% -29.60% -37.50% 0.00% 0.00% -
  Horiz. % 38.69% 46.43% 52.38% 74.40% 119.05% 0.00% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  490  616  543 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PRG 0.285+0.055 
 PNEPCB 0.42-0.08 
 XOX 0.105-0.005 
 AT 0.185+0.01 
 SEALINK 0.18+0.015 
 GPA 0.125+0.015 
 IRIS 0.405-0.01 
 JCY 0.515-0.07 
 MTRONIC 0.105+0.005 
 ASIAPLY 0.30+0.03 

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!

TOP ARTICLES

1. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
2. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
3. 1% left of Topglove shares to be shorted by JP Morgan and their foreign associates. Don't let foreign investors fool you to sell GillianTan Reviews
4. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
7. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
8. Traders Brief - Positive undertone to drive KLCI towards 1650-1668 levels after breaking above 1618 barriers HLBank Research Highlights
PARTNERS & BROKERS