[SYCAL] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 31.0%
YoY- 87.34%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 367,021 313,210 266,456 292,327 253,054 223,918 215,604 42.52%
PBT 24,777 21,892 20,444 18,733 15,646 14,906 13,700 48.38%
Tax -4,492 -3,944 -3,828 -756 -2,257 -1,970 -2,236 59.14%
NP 20,285 17,948 16,616 17,977 13,389 12,936 11,464 46.24%
-
NP to SH 19,453 17,050 15,144 17,044 13,010 12,318 10,776 48.20%
-
Tax Rate 18.13% 18.02% 18.72% 4.04% 14.43% 13.22% 16.32% -
Total Cost 346,736 295,262 249,840 274,350 239,665 210,982 204,140 42.31%
-
Net Worth 204,867 198,959 194,369 189,762 182,138 179,028 175,366 10.91%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 204,867 198,959 194,369 189,762 182,138 179,028 175,366 10.91%
NOSH 319,956 320,488 320,847 320,111 319,934 320,781 320,714 -0.15%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 5.53% 5.73% 6.24% 6.15% 5.29% 5.78% 5.32% -
ROE 9.50% 8.57% 7.79% 8.98% 7.14% 6.88% 6.14% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 114.71 97.73 83.05 91.32 79.10 69.80 67.23 42.74%
EPS 6.08 5.32 4.72 5.44 4.07 3.84 3.36 48.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6403 0.6208 0.6058 0.5928 0.5693 0.5581 0.5468 11.08%
Adjusted Per Share Value based on latest NOSH - 320,344
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 88.16 75.23 64.00 70.22 60.78 53.78 51.79 42.52%
EPS 4.67 4.10 3.64 4.09 3.13 2.96 2.59 48.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4921 0.4779 0.4669 0.4558 0.4375 0.43 0.4212 10.91%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.445 0.40 0.31 0.28 0.31 0.32 0.18 -
P/RPS 0.39 0.41 0.37 0.31 0.39 0.46 0.27 27.75%
P/EPS 7.32 7.52 6.57 5.26 7.62 8.33 5.36 23.06%
EY 13.66 13.30 15.23 19.02 13.12 12.00 18.67 -18.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.64 0.51 0.47 0.54 0.57 0.33 63.44%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 29/05/14 28/02/14 29/11/13 29/08/13 30/05/13 -
Price 0.395 0.405 0.415 0.28 0.295 0.305 0.24 -
P/RPS 0.34 0.41 0.50 0.31 0.37 0.44 0.36 -3.73%
P/EPS 6.50 7.61 8.79 5.26 7.25 7.94 7.14 -6.06%
EY 15.39 13.14 11.37 19.02 13.79 12.59 14.00 6.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.65 0.69 0.47 0.52 0.55 0.44 25.66%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment