Highlights

[PERTAMA] YoY TTM Result on 2009-12-31 [#4]

Stock [PERTAMA]: SINOTOP HOLDINGS BHD
Announcement Date 09-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2009
Quarter 31-Dec-2009  [#4]
Profit Trend QoQ -     -1,493.51%    YoY -     -2,663.08%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
Revenue 163,620 151,584 130,307 51,262 65,768 62,658 61,850 18.40%
  YoY % 7.94% 16.33% 154.20% -22.06% 4.96% 1.31% -
  Horiz. % 264.54% 245.08% 210.68% 82.88% 106.33% 101.31% 100.00%
PBT 5,894 8,031 5,472 -6,102 3,551 3,042 -11,049 -
  YoY % -26.61% 46.77% 189.68% -271.84% 16.73% 127.53% -
  Horiz. % -53.34% -72.69% -49.52% 55.23% -32.14% -27.53% 100.00%
Tax -1,061 -1,082 -2,588 -58,185 -1,051 -474 564 -
  YoY % 1.94% 58.19% 95.55% -5,436.16% -121.73% -184.04% -
  Horiz. % -188.12% -191.84% -458.87% -10,316.49% -186.35% -84.04% 100.00%
NP 4,833 6,949 2,884 -64,287 2,500 2,568 -10,485 -
  YoY % -30.45% 140.95% 104.49% -2,671.48% -2.65% 124.49% -
  Horiz. % -46.09% -66.28% -27.51% 613.13% -23.84% -24.49% 100.00%
NP to SH 4,833 6,949 2,884 -64,282 2,508 2,575 -10,474 -
  YoY % -30.45% 140.95% 104.49% -2,663.08% -2.60% 124.58% -
  Horiz. % -46.14% -66.35% -27.53% 613.73% -23.95% -24.58% 100.00%
Tax Rate 18.00 % 13.47 % 47.30 % - % 29.60 % 15.58 % - % -
  YoY % 33.63% -71.52% 0.00% 0.00% 89.99% 0.00% -
  Horiz. % 115.53% 86.46% 303.59% 0.00% 189.99% 100.00% -
Total Cost 158,787 144,635 127,423 115,549 63,268 60,090 72,335 14.63%
  YoY % 9.78% 13.51% 10.28% 82.63% 5.29% -16.93% -
  Horiz. % 219.52% 199.95% 176.16% 159.74% 87.47% 83.07% 100.00%
Net Worth 164,399 145,919 112,918 -5,568 99,945 79,735 78,277 13.75%
  YoY % 12.66% 29.23% 2,127.98% -105.57% 25.35% 1.86% -
  Horiz. % 210.02% 186.41% 144.25% -7.11% 127.68% 101.86% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
Div 0 0 0 0 0 0 0 -
  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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
Net Worth 164,399 145,919 112,918 -5,568 99,945 79,735 78,277 13.75%
  YoY % 12.66% 29.23% 2,127.98% -105.57% 25.35% 1.86% -
  Horiz. % 210.02% 186.41% 144.25% -7.11% 127.68% 101.86% 100.00%
NOSH 2,055,000 1,823,999 1,613,125 121,839 87,457 72,878 72,938 78.55%
  YoY % 12.66% 13.07% 1,223.98% 39.31% 20.00% -0.08% -
  Horiz. % 2,817.45% 2,500.74% 2,211.63% 167.04% 119.91% 99.92% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
NP Margin 2.95 % 4.58 % 2.21 % -125.41 % 3.80 % 4.10 % -16.95 % -
  YoY % -35.59% 107.24% 101.76% -3,400.26% -7.32% 124.19% -
  Horiz. % -17.40% -27.02% -13.04% 739.88% -22.42% -24.19% 100.00%
ROE 2.94 % 4.76 % 2.55 % 0.00 % 2.51 % 3.23 % -13.38 % -
  YoY % -38.24% 86.67% 0.00% 0.00% -22.29% 124.14% -
  Horiz. % -21.97% -35.58% -19.06% -0.00% -18.76% -24.14% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
RPS 7.96 8.31 8.08 42.07 75.20 85.98 84.80 -33.69%
  YoY % -4.21% 2.85% -80.79% -44.06% -12.54% 1.39% -
  Horiz. % 9.39% 9.80% 9.53% 49.61% 88.68% 101.39% 100.00%
EPS 0.24 0.38 0.18 -52.76 2.87 3.53 -14.36 -
  YoY % -36.84% 111.11% 100.34% -1,938.33% -18.70% 124.58% -
  Horiz. % -1.67% -2.65% -1.25% 367.41% -19.99% -24.58% 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 0.0800 0.0800 0.0700 -0.0457 1.1428 1.0941 1.0732 -36.29%
  YoY % 0.00% 14.29% 253.17% -104.00% 4.45% 1.95% -
  Horiz. % 7.45% 7.45% 6.52% -4.26% 106.49% 101.95% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
RPS 37.76 34.98 30.07 11.83 15.18 14.46 14.27 18.41%
  YoY % 7.95% 16.33% 154.18% -22.07% 4.98% 1.33% -
  Horiz. % 264.61% 245.13% 210.72% 82.90% 106.38% 101.33% 100.00%
EPS 1.12 1.60 0.67 -14.83 0.58 0.59 -2.42 -
  YoY % -30.00% 138.81% 104.52% -2,656.90% -1.69% 124.38% -
  Horiz. % -46.28% -66.12% -27.69% 612.81% -23.97% -24.38% 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 0.3794 0.3367 0.2606 -0.0128 0.2306 0.1840 0.1806 13.76%
  YoY % 12.68% 29.20% 2,135.94% -105.55% 25.33% 1.88% -
  Horiz. % 210.08% 186.43% 144.30% -7.09% 127.69% 101.88% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/03/08 30/03/07 -
Price 0.0600 0.0900 0.1200 0.9000 2.0000 1.4000 2.3600 -
P/RPS 0.75 1.08 1.49 2.14 2.66 1.63 2.78 -20.35%
  YoY % -30.56% -27.52% -30.37% -19.55% 63.19% -41.37% -
  Horiz. % 26.98% 38.85% 53.60% 76.98% 95.68% 58.63% 100.00%
P/EPS 25.51 23.62 67.12 -1.71 69.74 39.62 -16.43 -
  YoY % 8.00% -64.81% 4,025.15% -102.45% 76.02% 341.14% -
  Horiz. % -155.26% -143.76% -408.52% 10.41% -424.47% -241.14% 100.00%
EY 3.92 4.23 1.49 -58.62 1.43 2.52 -6.08 -
  YoY % -7.33% 183.89% 102.54% -4,199.30% -43.25% 141.45% -
  Horiz. % -64.47% -69.57% -24.51% 964.14% -23.52% -41.45% 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 0.75 1.13 1.71 0.00 1.75 1.28 2.20 -17.04%
  YoY % -33.63% -33.92% 0.00% 0.00% 36.72% -41.82% -
  Horiz. % 34.09% 51.36% 77.73% 0.00% 79.55% 58.18% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/03/08 31/03/07 CAGR
Date 28/02/13 29/02/12 25/02/11 09/02/10 26/02/09 29/05/08 31/05/07 -
Price 0.0700 0.1000 0.1400 1.2200 1.9200 2.8000 2.8000 -
P/RPS 0.88 1.20 1.73 2.90 2.55 3.26 3.30 -20.51%
  YoY % -26.67% -30.64% -40.34% 13.73% -21.78% -1.21% -
  Horiz. % 26.67% 36.36% 52.42% 87.88% 77.27% 98.79% 100.00%
P/EPS 29.76 26.25 78.31 -2.31 66.95 79.25 -19.50 -
  YoY % 13.37% -66.48% 3,490.04% -103.45% -15.52% 506.41% -
  Horiz. % -152.62% -134.62% -401.59% 11.85% -343.33% -406.41% 100.00%
EY 3.36 3.81 1.28 -43.25 1.49 1.26 -5.13 -
  YoY % -11.81% 197.66% 102.96% -3,002.68% 18.25% 124.56% -
  Horiz. % -65.50% -74.27% -24.95% 843.08% -29.04% -24.56% 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 0.88 1.25 2.00 0.00 1.68 2.56 2.61 -17.20%
  YoY % -29.60% -37.50% 0.00% 0.00% -34.38% -1.92% -
  Horiz. % 33.72% 47.89% 76.63% 0.00% 64.37% 98.08% 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
 
 

466  534  628  513 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.28-0.02 
 FINTEC 0.08+0.005 
 DNEX-WD 0.060.00 
 PBBANK 4.40+0.14 
 KEYASIC 0.105+0.015 
 KSTAR 0.145-0.03 
 AT 0.17-0.005 
 QES 0.38+0.015 
 PHB 0.0250.00 
 MLAB 0.075+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