[SYSTECH] QoQ TTM Result on 30-Sep-2015 [#2]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
19-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -26.17%
YoY- -34.54%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 12,274 11,341 10,852 10,722 10,711 10,383 9,999 14.65%
PBT 1,706 1,387 1,261 1,912 2,800 3,307 3,933 -42.72%
Tax -157 -116 -1 -105 -158 -230 -371 -43.66%
NP 1,549 1,271 1,260 1,807 2,642 3,077 3,562 -42.63%
-
NP to SH 1,585 1,237 1,200 1,935 2,621 3,029 3,566 -41.78%
-
Tax Rate 9.20% 8.36% 0.08% 5.49% 5.64% 6.95% 9.43% -
Total Cost 10,725 10,070 9,592 8,915 8,069 7,306 6,437 40.58%
-
Net Worth 38,901 35,696 35,875 37,395 37,104 34,257 37,670 2.16%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 603 603 1,710 1,710 1,710 1,710 930 -25.10%
Div Payout % 38.11% 48.83% 142.50% 88.37% 65.24% 56.45% 26.08% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 38,901 35,696 35,875 37,395 37,104 34,257 37,670 2.16%
NOSH 323,913 301,999 304,545 321,818 305,384 285,000 314,705 1.94%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.62% 11.21% 11.61% 16.85% 24.67% 29.63% 35.62% -
ROE 4.07% 3.47% 3.34% 5.17% 7.06% 8.84% 9.47% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.79 3.76 3.56 3.33 3.51 3.64 3.18 12.42%
EPS 0.49 0.41 0.39 0.60 0.86 1.06 1.13 -42.73%
DPS 0.19 0.20 0.56 0.53 0.56 0.60 0.30 -26.27%
NAPS 0.1201 0.1182 0.1178 0.1162 0.1215 0.1202 0.1197 0.22%
Adjusted Per Share Value based on latest NOSH - 321,818
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 1.92 1.77 1.69 1.67 1.67 1.62 1.56 14.86%
EPS 0.25 0.19 0.19 0.30 0.41 0.47 0.56 -41.61%
DPS 0.09 0.09 0.27 0.27 0.27 0.27 0.15 -28.88%
NAPS 0.0607 0.0557 0.056 0.0584 0.0579 0.0535 0.0588 2.14%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.15 0.17 0.21 0.23 0.27 0.325 0.23 -
P/RPS 3.96 4.53 5.89 6.90 7.70 8.92 7.24 -33.14%
P/EPS 30.65 41.50 53.30 38.25 31.46 30.58 20.30 31.64%
EY 3.26 2.41 1.88 2.61 3.18 3.27 4.93 -24.11%
DY 1.24 1.18 2.67 2.31 2.07 1.85 1.28 -2.09%
P/NAPS 1.25 1.44 1.78 1.98 2.22 2.70 1.92 -24.90%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 25/05/16 23/02/16 19/11/15 21/08/15 21/05/15 05/02/15 -
Price 0.16 0.155 0.185 0.245 0.20 0.355 0.38 -
P/RPS 4.22 4.13 5.19 7.35 5.70 9.74 11.96 -50.09%
P/EPS 32.70 37.84 46.95 40.75 23.30 33.40 33.54 -1.67%
EY 3.06 2.64 2.13 2.45 4.29 2.99 2.98 1.78%
DY 1.17 1.29 3.04 2.17 2.80 1.69 0.78 31.06%
P/NAPS 1.33 1.31 1.57 2.11 1.65 2.95 3.17 -43.98%

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