Highlights

[SYSTECH] QoQ Quarter Result on 2018-12-31 [#3]

Stock [SYSTECH]: SYSTECH BHD
Announcement Date 29-Jan-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Mar-2019
Quarter 31-Dec-2018  [#3]
Profit Trend QoQ -     -37.73%    YoY -     0.85%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 6,467 6,667 9,067 6,934 6,731 4,818 3,819 41.93%
  QoQ % -3.00% -26.47% 30.76% 3.02% 39.71% 26.16% -
  Horiz. % 169.34% 174.57% 237.42% 181.57% 176.25% 126.16% 100.00%
PBT 714 681 1,562 669 544 284 372 54.26%
  QoQ % 4.85% -56.40% 133.48% 22.98% 91.55% -23.66% -
  Horiz. % 191.94% 183.06% 419.89% 179.84% 146.24% 76.34% 100.00%
Tax -206 -184 -368 -130 -91 -37 -5 1,084.83%
  QoQ % -11.96% 50.00% -183.08% -42.86% -145.95% -640.00% -
  Horiz. % 4,120.00% 3,680.00% 7,360.00% 2,600.00% 1,820.00% 740.00% 100.00%
NP 508 497 1,194 539 453 247 367 24.13%
  QoQ % 2.21% -58.38% 121.52% 18.98% 83.40% -32.70% -
  Horiz. % 138.42% 135.42% 325.34% 146.87% 123.43% 67.30% 100.00%
NP to SH 477 766 787 203 473 239 407 11.13%
  QoQ % -37.73% -2.67% 287.68% -57.08% 97.91% -41.28% -
  Horiz. % 117.20% 188.21% 193.37% 49.88% 116.22% 58.72% 100.00%
Tax Rate 28.85 % 27.02 % 23.56 % 19.43 % 16.73 % 13.03 % 1.34 % 669.60%
  QoQ % 6.77% 14.69% 21.26% 16.14% 28.40% 872.39% -
  Horiz. % 2,152.99% 2,016.42% 1,758.21% 1,450.00% 1,248.51% 972.39% 100.00%
Total Cost 5,959 6,170 7,873 6,395 6,278 4,571 3,452 43.76%
  QoQ % -3.42% -21.63% 23.11% 1.86% 37.34% 32.42% -
  Horiz. % 172.62% 178.74% 228.07% 185.25% 181.87% 132.42% 100.00%
Net Worth 5,410,333 5,358,177 5,351,223 5,212,140 5,208,662 5,201,709 38,778 2,565.92%
  QoQ % 0.97% 0.13% 2.67% 0.07% 0.13% 13,313.83% -
  Horiz. % 13,951.82% 13,817.32% 13,799.39% 13,440.73% 13,431.76% 13,413.83% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 5,410,333 5,358,177 5,351,223 5,212,140 5,208,662 5,201,709 38,778 2,565.92%
  QoQ % 0.97% 0.13% 2.67% 0.07% 0.13% 13,313.83% -
  Horiz. % 13,951.82% 13,817.32% 13,799.39% 13,440.73% 13,431.76% 13,413.83% 100.00%
NOSH 347,707 347,707 347,707 347,707 347,707 347,707 317,338 6.26%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 9.57% -
  Horiz. % 109.57% 109.57% 109.57% 109.57% 109.57% 109.57% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 7.86 % 7.45 % 13.17 % 7.77 % 6.73 % 5.13 % 9.61 % -12.51%
  QoQ % 5.50% -43.43% 69.50% 15.45% 31.19% -46.62% -
  Horiz. % 81.79% 77.52% 137.04% 80.85% 70.03% 53.38% 100.00%
ROE 0.01 % 0.01 % 0.01 % 0.00 % 0.01 % 0.00 % 1.05 % -95.47%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.95% 0.95% 0.95% 0.00% 0.95% 0.00% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.86 1.92 2.61 1.99 1.94 1.39 1.20 33.83%
  QoQ % -3.12% -26.44% 31.16% 2.58% 39.57% 15.83% -
  Horiz. % 155.00% 160.00% 217.50% 165.83% 161.67% 115.83% 100.00%
EPS 0.14 0.12 0.23 0.06 0.14 0.07 0.13 5.05%
  QoQ % 16.67% -47.83% 283.33% -57.14% 100.00% -46.15% -
  Horiz. % 107.69% 92.31% 176.92% 46.15% 107.69% 53.85% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 15.5600 15.4100 15.3900 14.9900 14.9800 14.9600 0.1222 2,408.75%
  QoQ % 0.97% 0.13% 2.67% 0.07% 0.13% 12,142.23% -
  Horiz. % 12,733.22% 12,610.48% 12,594.11% 12,266.78% 12,258.59% 12,242.23% 100.00%
Adjusted Per Share Value based on latest NOSH - 340,714
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 1.86 1.92 2.61 1.99 1.94 1.39 1.10 41.80%
  QoQ % -3.12% -26.44% 31.16% 2.58% 39.57% 26.36% -
  Horiz. % 169.09% 174.55% 237.27% 180.91% 176.36% 126.36% 100.00%
EPS 0.14 0.12 0.23 0.06 0.14 0.07 0.12 10.79%
  QoQ % 16.67% -47.83% 283.33% -57.14% 100.00% -41.67% -
  Horiz. % 116.67% 100.00% 191.67% 50.00% 116.67% 58.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 15.5600 15.4100 15.3900 14.9900 14.9800 14.9600 0.1115 2,566.35%
  QoQ % 0.97% 0.13% 2.67% 0.07% 0.13% 13,317.04% -
  Horiz. % 13,955.16% 13,820.63% 13,802.69% 13,443.95% 13,434.98% 13,417.04% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.1850 0.3050 0.2250 0.2550 0.3250 0.3950 0.2750 -
P/RPS 9.95 15.91 8.63 12.79 16.79 28.51 22.85 -42.46%
  QoQ % -37.46% 84.36% -32.53% -23.82% -41.11% 24.77% -
  Horiz. % 43.54% 69.63% 37.77% 55.97% 73.48% 124.77% 100.00%
P/EPS 134.86 138.45 99.41 436.78 238.91 574.66 214.42 -26.53%
  QoQ % -2.59% 39.27% -77.24% 82.82% -58.43% 168.01% -
  Horiz. % 62.90% 64.57% 46.36% 203.70% 111.42% 268.01% 100.00%
EY 0.74 0.72 1.01 0.23 0.42 0.17 0.47 35.23%
  QoQ % 2.78% -28.71% 339.13% -45.24% 147.06% -63.83% -
  Horiz. % 157.45% 153.19% 214.89% 48.94% 89.36% 36.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 0.02 0.01 0.02 0.02 0.03 2.25 -97.27%
  QoQ % -50.00% 100.00% -50.00% 0.00% -33.33% -98.67% -
  Horiz. % 0.44% 0.89% 0.44% 0.89% 0.89% 1.33% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 29/01/19 27/11/18 31/07/18 21/05/18 08/02/18 16/11/17 17/08/17 -
Price 0.2150 0.2350 0.2850 0.2700 0.3000 0.3400 0.4400 -
P/RPS 11.56 12.26 10.93 13.54 15.50 24.54 36.56 -53.49%
  QoQ % -5.71% 12.17% -19.28% -12.65% -36.84% -32.88% -
  Horiz. % 31.62% 33.53% 29.90% 37.04% 42.40% 67.12% 100.00%
P/EPS 156.72 106.67 125.92 462.47 220.53 494.65 343.07 -40.60%
  QoQ % 46.92% -15.29% -72.77% 109.71% -55.42% 44.18% -
  Horiz. % 45.68% 31.09% 36.70% 134.80% 64.28% 144.18% 100.00%
EY 0.64 0.94 0.79 0.22 0.45 0.20 0.29 69.26%
  QoQ % -31.91% 18.99% 259.09% -51.11% 125.00% -31.03% -
  Horiz. % 220.69% 324.14% 272.41% 75.86% 155.17% 68.97% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.01 0.02 0.02 0.02 0.02 0.02 3.60 -98.00%
  QoQ % -50.00% 0.00% 0.00% 0.00% 0.00% -99.44% -
  Horiz. % 0.28% 0.56% 0.56% 0.56% 0.56% 0.56% 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.
 


 

296  398  516  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3450.00 
 MTRONIC-OR 0.0050.00 
 SAPNRG-WA 0.1450.00 
 MYEG 1.33-0.06 
 ARMADA 0.195+0.01 
 ORION 0.21-0.005 
 HSI-C5D 0.245-0.015 
 DAYANG 1.35+0.02 
 HSI-C5A 0.28-0.11 
 PUC 0.0950.00 
Partners & Brokers