Highlights

[SINOTOP] YoY Quarter Result on 2019-09-30 [#1]

Stock [SINOTOP]: SINOTOP HOLDINGS BHD
Announcement Date 29-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     102.45%    YoY -     21.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 4,926 29,305 40,012 31,966 35,391 28,958 30,699 -24.52%
  YoY % -83.19% -26.76% 25.17% -9.68% 22.21% -5.67% -
  Horiz. % 16.05% 95.46% 130.34% 104.13% 115.28% 94.33% 100.00%
PBT 9 1,909 -3,968 614 1,144 1,763 139 -34.35%
  YoY % -99.53% 148.11% -746.25% -46.33% -35.11% 1,168.35% -
  Horiz. % 6.47% 1,373.38% -2,854.68% 441.73% 823.02% 1,268.35% 100.00%
Tax 1,827 -401 -447 0 -366 -428 -98 -
  YoY % 555.61% 10.29% 0.00% 0.00% 14.49% -336.73% -
  Horiz. % -1,864.29% 409.18% 456.12% -0.00% 373.47% 436.73% 100.00%
NP 1,836 1,508 -4,415 614 778 1,335 41 79.41%
  YoY % 21.75% 134.16% -819.06% -21.08% -41.72% 3,156.10% -
  Horiz. % 4,478.05% 3,678.05% -10,768.29% 1,497.56% 1,897.56% 3,256.10% 100.00%
NP to SH 1,836 1,508 -4,415 614 778 1,335 41 79.41%
  YoY % 21.75% 134.16% -819.06% -21.08% -41.72% 3,156.10% -
  Horiz. % 4,478.05% 3,678.05% -10,768.29% 1,497.56% 1,897.56% 3,256.10% 100.00%
Tax Rate -20,300.00 % 21.01 % - % - % 31.99 % 24.28 % 70.50 % -
  YoY % -96,720.66% 0.00% 0.00% 0.00% 31.75% -65.56% -
  Horiz. % -28,794.33% 29.80% 0.00% 0.00% 45.38% 34.44% 100.00%
Total Cost 3,090 27,797 44,427 31,352 34,613 27,623 30,658 -29.73%
  YoY % -88.88% -37.43% 41.70% -9.42% 25.31% -9.90% -
  Horiz. % 10.08% 90.67% 144.91% 102.26% 112.90% 90.10% 100.00%
Net Worth 110,571 181,653 427,634 225,133 194,500 171,642 164,399 -5.92%
  YoY % -39.13% -57.52% 89.95% 15.75% 13.32% 4.41% -
  Horiz. % 67.26% 110.49% 260.12% 136.94% 118.31% 104.41% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 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
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 110,571 181,653 427,634 225,133 194,500 171,642 164,399 -5.92%
  YoY % -39.13% -57.52% 89.95% 15.75% 13.32% 4.41% -
  Horiz. % 67.26% 110.49% 260.12% 136.94% 118.31% 104.41% 100.00%
NOSH 394,899 394,899 909,860 2,046,666 1,945,000 1,907,142 2,055,000 -22.40%
  YoY % -0.00% -56.60% -55.54% 5.23% 1.99% -7.19% -
  Horiz. % 19.22% 19.22% 44.28% 99.59% 94.65% 92.81% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 37.27 % 5.15 % -11.03 % 1.92 % 2.20 % 4.61 % 0.13 % 138.68%
  YoY % 623.69% 146.69% -674.48% -12.73% -52.28% 3,446.15% -
  Horiz. % 28,669.23% 3,961.54% -8,484.62% 1,476.92% 1,692.31% 3,546.15% 100.00%
ROE 1.66 % 0.83 % -1.03 % 0.27 % 0.40 % 0.78 % 0.02 % 97.27%
  YoY % 100.00% 180.58% -481.48% -32.50% -48.72% 3,800.00% -
  Horiz. % 8,300.00% 4,150.00% -5,150.00% 1,350.00% 2,000.00% 3,900.00% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.25 7.42 4.40 1.56 1.82 1.52 1.49 -2.66%
  YoY % -83.15% 68.64% 182.05% -14.29% 19.74% 2.01% -
  Horiz. % 83.89% 497.99% 295.30% 104.70% 122.15% 102.01% 100.00%
EPS 0.46 0.38 -0.49 0.03 0.04 0.07 0.00 -
  YoY % 21.05% 177.55% -1,733.33% -25.00% -42.86% 0.00% -
  Horiz. % 657.14% 542.86% -700.00% 42.86% 57.14% 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 0.2800 0.4600 0.4700 0.1100 0.1000 0.0900 0.0800 21.24%
  YoY % -39.13% -2.13% 327.27% 10.00% 11.11% 12.50% -
  Horiz. % 350.00% 575.00% 587.50% 137.50% 125.00% 112.50% 100.00%
Adjusted Per Share Value based on latest NOSH - 394,828
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 1.25 7.42 10.13 8.10 8.96 7.33 7.78 -24.51%
  YoY % -83.15% -26.75% 25.06% -9.60% 22.24% -5.78% -
  Horiz. % 16.07% 95.37% 130.21% 104.11% 115.17% 94.22% 100.00%
EPS 0.47 0.38 -1.12 0.16 0.20 0.34 0.01 80.75%
  YoY % 23.68% 133.93% -800.00% -20.00% -41.18% 3,300.00% -
  Horiz. % 4,700.00% 3,800.00% -11,200.00% 1,600.00% 2,000.00% 3,400.00% 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 0.2801 0.4601 1.0831 0.5702 0.4926 0.4347 0.4164 -5.91%
  YoY % -39.12% -57.52% 89.95% 15.75% 13.32% 4.39% -
  Horiz. % 67.27% 110.49% 260.11% 136.94% 118.30% 104.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/09/19 28/09/18 29/09/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.1650 0.4000 0.6100 0.0500 0.0600 0.0600 0.0700 -
P/RPS 13.23 5.39 13.87 3.20 3.30 3.95 4.69 17.29%
  YoY % 145.45% -61.14% 333.44% -3.03% -16.46% -15.78% -
  Horiz. % 282.09% 114.93% 295.74% 68.23% 70.36% 84.22% 100.00%
P/EPS 35.49 104.75 -125.71 166.67 150.00 85.71 3,508.54 -50.65%
  YoY % -66.12% 183.33% -175.42% 11.11% 75.01% -97.56% -
  Horiz. % 1.01% 2.99% -3.58% 4.75% 4.28% 2.44% 100.00%
EY 2.82 0.95 -0.80 0.60 0.67 1.17 0.03 101.08%
  YoY % 196.84% 218.75% -233.33% -10.45% -42.74% 3,800.00% -
  Horiz. % 9,400.00% 3,166.67% -2,666.67% 2,000.00% 2,233.33% 3,900.00% 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 0.59 0.87 1.30 0.45 0.60 0.67 0.88 -5.96%
  YoY % -32.18% -33.08% 188.89% -25.00% -10.45% -23.86% -
  Horiz. % 67.05% 98.86% 147.73% 51.14% 68.18% 76.14% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/11/19 30/11/18 29/11/17 30/05/16 19/05/15 16/05/14 22/05/13 -
Price 0.0900 0.3000 0.6700 0.0500 0.0600 0.0600 0.0750 -
P/RPS 7.21 4.04 15.24 3.20 3.30 3.95 5.02 5.72%
  YoY % 78.47% -73.49% 376.25% -3.03% -16.46% -21.31% -
  Horiz. % 143.63% 80.48% 303.59% 63.75% 65.74% 78.69% 100.00%
P/EPS 19.36 78.56 -138.08 166.67 150.00 85.71 3,759.15 -55.52%
  YoY % -75.36% 156.89% -182.85% 11.11% 75.01% -97.72% -
  Horiz. % 0.52% 2.09% -3.67% 4.43% 3.99% 2.28% 100.00%
EY 5.17 1.27 -0.72 0.60 0.67 1.17 0.03 120.72%
  YoY % 307.09% 276.39% -220.00% -10.45% -42.74% 3,800.00% -
  Horiz. % 17,233.33% 4,233.33% -2,400.00% 2,000.00% 2,233.33% 3,900.00% 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 0.32 0.65 1.43 0.45 0.60 0.67 0.94 -15.27%
  YoY % -50.77% -54.55% 217.78% -25.00% -10.45% -28.72% -
  Horiz. % 34.04% 69.15% 152.13% 47.87% 63.83% 71.28% 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.
 


 

224  143  433  1465 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.78+0.035 
 SAPNRG 0.260.00 
 EKOVEST 0.815+0.02 
 HSI-H8F 0.135-0.055 
 INSAS-WB 0.01+0.005 
 ECOWLD-CV 0.025+0.01 
 HSI-C7K 0.33+0.05 
 SAPNRG-WA 0.1150.00 
 DYNACIA-PA 0.045+0.005 
 KHEESAN 0.48-0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers