Highlights

[PERTAMA] YoY Annualized Quarter Result on 2020-12-31 [#2]

Stock [PERTAMA]: SINOTOP HOLDINGS BHD
Announcement Date 23-Feb-2021
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2021
Quarter 31-Dec-2020  [#2]
Profit Trend QoQ -     268.00%    YoY -     -73.52%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 554 17,240 116,936 172,035 147,340 147,328 143,972 -57.44%
  YoY % -96.79% -85.26% -32.03% 16.76% 0.01% 2.33% -
  Horiz. % 0.38% 11.97% 81.22% 119.49% 102.34% 102.33% 100.00%
PBT -3,704 -32 2,698 -2,713 684 2,244 6,486 -
  YoY % -11,475.00% -101.19% 199.44% -496.65% -69.52% -65.40% -
  Horiz. % -57.11% -0.49% 41.60% -41.83% 10.55% 34.60% 100.00%
Tax 8,194 8,914 -1,170 -1,225 0 -820 -1,658 -
  YoY % -8.08% 861.88% 4.50% 0.00% 0.00% 50.54% -
  Horiz. % -494.21% -537.64% 70.57% 73.89% -0.00% 49.46% 100.00%
NP 4,490 8,882 1,528 -3,938 684 1,424 4,828 -1.11%
  YoY % -49.45% 481.28% 138.80% -675.76% -51.97% -70.51% -
  Horiz. % 93.00% 183.97% 31.65% -81.57% 14.17% 29.49% 100.00%
NP to SH 2,352 8,882 1,528 -3,938 684 1,424 4,828 -10.46%
  YoY % -73.52% 481.28% 138.80% -675.76% -51.97% -70.51% -
  Horiz. % 48.72% 183.97% 31.65% -81.57% 14.17% 29.49% 100.00%
Tax Rate - % - % 43.37 % - % - % 36.54 % 25.56 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 42.96% -
  Horiz. % 0.00% 0.00% 169.68% 0.00% 0.00% 142.96% 100.00%
Total Cost -3,936 8,358 115,408 175,973 146,656 145,904 139,144 -
  YoY % -147.09% -92.76% -34.42% 19.99% 0.52% 4.86% -
  Horiz. % -2.83% 6.01% 82.94% 126.47% 105.40% 104.86% 100.00%
Net Worth 125,531 110,571 184,968 358,828 0 195,800 181,050 -5.47%
  YoY % 13.53% -40.22% -48.45% 0.00% 0.00% 8.15% -
  Horiz. % 69.34% 61.07% 102.16% 198.19% 0.00% 108.15% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 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
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 125,531 110,571 184,968 358,828 0 195,800 181,050 -5.47%
  YoY % 13.53% -40.22% -48.45% 0.00% 0.00% 8.15% -
  Horiz. % 69.34% 61.07% 102.16% 198.19% 0.00% 108.15% 100.00%
NOSH 418,439 394,899 394,899 780,061 1,710,000 1,780,000 2,011,666 -21.43%
  YoY % 5.96% -0.00% -49.38% -54.38% -3.93% -11.52% -
  Horiz. % 20.80% 19.63% 19.63% 38.78% 85.00% 88.48% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 810.47 % 51.52 % 1.31 % -2.29 % 0.46 % 0.97 % 3.35 % 132.37%
  YoY % 1,473.12% 3,832.82% 157.21% -597.83% -52.58% -71.04% -
  Horiz. % 24,193.13% 1,537.91% 39.10% -68.36% 13.73% 28.96% 100.00%
ROE 1.87 % 8.03 % 0.83 % -1.10 % - % 0.73 % 2.67 % -5.32%
  YoY % -76.71% 867.47% 175.45% 0.00% 0.00% -72.66% -
  Horiz. % 70.04% 300.75% 31.09% -41.20% 0.00% 27.34% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.13 4.37 29.08 22.05 8.62 8.28 7.16 -45.98%
  YoY % -97.03% -84.97% 31.88% 155.80% 4.11% 15.64% -
  Horiz. % 1.82% 61.03% 406.15% 307.96% 120.39% 115.64% 100.00%
EPS 0.56 2.24 0.38 -0.50 0.04 0.08 0.24 13.90%
  YoY % -75.00% 489.47% 176.00% -1,350.00% -50.00% -66.67% -
  Horiz. % 233.33% 933.33% 158.33% -208.33% 16.67% 33.33% 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 0.3000 0.2800 0.4600 0.4600 0.0000 0.1100 0.0900 20.32%
  YoY % 7.14% -39.13% 0.00% 0.00% 0.00% 22.22% -
  Horiz. % 333.33% 311.11% 511.11% 511.11% 0.00% 122.22% 100.00%
Adjusted Per Share Value based on latest NOSH - 433,360
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 0.13 3.98 26.98 39.70 34.00 34.00 33.22 -57.33%
  YoY % -96.73% -85.25% -32.04% 16.76% 0.00% 2.35% -
  Horiz. % 0.39% 11.98% 81.22% 119.51% 102.35% 102.35% 100.00%
EPS 0.54 2.05 0.35 -0.91 0.16 0.33 1.11 -10.48%
  YoY % -73.66% 485.71% 138.46% -668.75% -51.52% -70.27% -
  Horiz. % 48.65% 184.68% 31.53% -81.98% 14.41% 29.73% 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 0.2897 0.2551 0.4268 0.8280 0.0000 0.4518 0.4178 -5.47%
  YoY % 13.56% -40.23% -48.45% 0.00% 0.00% 8.14% -
  Horiz. % 69.34% 61.06% 102.15% 198.18% 0.00% 108.14% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/06/16 30/06/15 30/06/14 -
Price 0.3700 0.1750 0.2900 0.6300 0.0450 0.0600 0.0650 -
P/RPS 279.46 4.01 1.00 2.86 0.52 0.72 0.91 141.04%
  YoY % 6,869.08% 301.00% -65.03% 450.00% -27.78% -20.88% -
  Horiz. % 30,709.89% 440.66% 109.89% 314.29% 57.14% 79.12% 100.00%
P/EPS 65.83 7.78 76.32 -124.79 112.50 75.00 27.08 14.62%
  YoY % 746.14% -89.81% 161.16% -210.92% 50.00% 176.96% -
  Horiz. % 243.09% 28.73% 281.83% -460.82% 415.44% 276.96% 100.00%
EY 1.52 12.85 1.31 -0.80 0.89 1.33 3.69 -12.74%
  YoY % -88.17% 880.92% 263.75% -189.89% -33.08% -63.96% -
  Horiz. % 41.19% 348.24% 35.50% -21.68% 24.12% 36.04% 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 1.23 0.63 0.63 1.37 0.00 0.55 0.72 8.57%
  YoY % 95.24% 0.00% -54.01% 0.00% 0.00% -23.61% -
  Horiz. % 170.83% 87.50% 87.50% 190.28% 0.00% 76.39% 100.00%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 30/06/16 30/06/15 30/06/14 CAGR
Date - 28/02/20 28/02/19 28/02/18 30/08/16 14/08/15 29/08/14 -
Price 0.4550 0.1100 0.2750 0.5200 0.0500 0.0500 0.0700 -
P/RPS 343.66 2.52 0.95 2.36 0.58 0.60 0.98 146.01%
  YoY % 13,537.30% 165.26% -59.75% 306.90% -3.33% -38.78% -
  Horiz. % 35,067.35% 257.14% 96.94% 240.82% 59.18% 61.22% 100.00%
P/EPS 80.95 4.89 72.37 -103.00 125.00 62.50 29.17 16.98%
  YoY % 1,555.42% -93.24% 170.26% -182.40% 100.00% 114.26% -
  Horiz. % 277.51% 16.76% 248.10% -353.10% 428.52% 214.26% 100.00%
EY 1.24 20.45 1.38 -0.97 0.80 1.60 3.43 -14.47%
  YoY % -93.94% 1,381.88% 242.27% -221.25% -50.00% -53.35% -
  Horiz. % 36.15% 596.21% 40.23% -28.28% 23.32% 46.65% 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 1.52 0.39 0.60 1.13 0.00 0.45 0.78 10.79%
  YoY % 289.74% -35.00% -46.90% 0.00% 0.00% -42.31% -
  Horiz. % 194.87% 50.00% 76.92% 144.87% 0.00% 57.69% 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
 
 

327  588  582 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.175+0.055 
 LUSTER 0.22-0.025 
 CNI 0.215+0.02 
 FOCUS-WD 0.010.00 
 BJCORP 0.40-0.03 
 DNEX 0.82+0.005 
 PERMAJU 0.18-0.01 
 FOCUS 0.405-0.055 
 KTG 0.245-0.015 
 LUSTER-WA 0.125-0.03 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. LB Aluminium is much cheaper than Press Metal & PMB - Koon Yew Yin Koon Yew Yin's Blog
2. AWC(7579) - king of Facility Management The Huat Project
3. EV.CAR material stocks on KLSE, the best business in the entire world BUY WHAT MR MARKET WANTS TO PLAY UP
4. 适用于股票投资的“5件事”/冷眼 【冷眼专栏】漫漫投资路
5. 买复原能力强的股票/冷眼 【冷眼专栏】漫漫投资路
6. I have a dog - Koon Yew Yin Koon Yew Yin's Blog
7. PublicInvest Research Headlines - 13 Apr 2021 PublicInvest Research
8. PublicInvest Research Headlines - 12 Apr 2021 PublicInvest Research
PARTNERS & BROKERS