[SYCAL] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 18.44%
YoY- 23.18%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 292,327 253,054 223,918 215,604 169,406 195,116 122,336 78.45%
PBT 18,733 15,646 14,906 13,700 13,945 12,362 12,082 33.85%
Tax -756 -2,257 -1,970 -2,236 -5,009 -1,716 -2,104 -49.36%
NP 17,977 13,389 12,936 11,464 8,936 10,646 9,978 47.90%
-
NP to SH 17,044 13,010 12,318 10,776 9,098 10,538 9,734 45.12%
-
Tax Rate 4.04% 14.43% 13.22% 16.32% 35.92% 13.88% 17.41% -
Total Cost 274,350 239,665 210,982 204,140 160,470 184,469 112,358 81.03%
-
Net Worth 189,762 182,138 179,028 175,366 172,198 170,976 168,103 8.39%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 189,762 182,138 179,028 175,366 172,198 170,976 168,103 8.39%
NOSH 320,111 319,934 320,781 320,714 320,130 319,999 320,197 -0.01%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.15% 5.29% 5.78% 5.32% 5.27% 5.46% 8.16% -
ROE 8.98% 7.14% 6.88% 6.14% 5.28% 6.16% 5.79% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 91.32 79.10 69.80 67.23 52.92 60.97 38.21 78.47%
EPS 5.44 4.07 3.84 3.36 3.09 3.29 3.04 47.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5928 0.5693 0.5581 0.5468 0.5379 0.5343 0.525 8.41%
Adjusted Per Share Value based on latest NOSH - 320,714
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 70.22 60.78 53.78 51.79 40.69 46.87 29.38 78.47%
EPS 4.09 3.13 2.96 2.59 2.19 2.53 2.34 44.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4558 0.4375 0.43 0.4212 0.4136 0.4107 0.4038 8.38%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.28 0.31 0.32 0.18 0.18 0.16 0.17 -
P/RPS 0.31 0.39 0.46 0.27 0.34 0.26 0.44 -20.77%
P/EPS 5.26 7.62 8.33 5.36 6.33 4.86 5.59 -3.96%
EY 19.02 13.12 12.00 18.67 15.79 20.58 17.88 4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.57 0.33 0.33 0.30 0.32 29.12%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 29/08/13 30/05/13 28/02/13 30/11/12 29/08/12 -
Price 0.28 0.295 0.305 0.24 0.155 0.18 0.17 -
P/RPS 0.31 0.37 0.44 0.36 0.29 0.30 0.44 -20.77%
P/EPS 5.26 7.25 7.94 7.14 5.45 5.47 5.59 -3.96%
EY 19.02 13.79 12.59 14.00 18.34 18.30 17.88 4.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.55 0.44 0.29 0.34 0.32 29.12%

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