Highlights

[PERTAMA] YoY Annualized Quarter 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 QoQ -     -9.63%    YoY -     -30.45%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

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. COULD SOMETHING BE COOKING FOR THIS COUNTER ???? !!!! Bursa Master
2. Evidence that prove JP Morgan's Jeffrey Ng analyst report on Glove is irresponsible and materially full with unreliable data GillianTan Reviews
3. UNISEM (5005) - Super Powerful Technology Counter Bursa Malaysia Free Trading Education
4. 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
5. AT Glove (0072) - Second glove factory (Step 5) Rubber Glove companies till year 2023
6. Gloves Market Revenue - CAGR 13% during period 2021-2026 Rubber Glove companies till year 2023
7. Gloves - Some Significant Problems with JP Morgan's Report Trying to Make Sense Bursa Investments
8. Daily technical highlights – (OCK, TGUAN) Kenanga Research & Investment
PARTNERS & BROKERS