[SYSTECH] QoQ TTM Result on 31-Dec-2014 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
05-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
31-Dec-2014 [#3]
Profit Trend
QoQ- 20.64%
YoY- 98.66%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 10,722 10,711 10,383 9,999 8,675 7,700 6,769 35.84%
PBT 1,912 2,800 3,307 3,933 3,308 2,742 2,066 -5.02%
Tax -105 -158 -230 -371 -352 -349 -287 -48.81%
NP 1,807 2,642 3,077 3,562 2,956 2,393 1,779 1.04%
-
NP to SH 1,935 2,621 3,029 3,566 2,956 2,393 1,779 5.75%
-
Tax Rate 5.49% 5.64% 6.95% 9.43% 10.64% 12.73% 13.89% -
Total Cost 8,915 8,069 7,306 6,437 5,719 5,307 4,990 47.18%
-
Net Worth 37,395 37,104 34,257 37,670 36,399 37,094 3,493,700 -95.12%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 1,710 1,710 1,710 930 930 930 930 50.03%
Div Payout % 88.37% 65.24% 56.45% 26.08% 31.46% 38.86% 52.28% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 37,395 37,104 34,257 37,670 36,399 37,094 3,493,700 -95.12%
NOSH 321,818 305,384 285,000 314,705 315,151 322,000 310,000 2.52%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 16.85% 24.67% 29.63% 35.62% 34.07% 31.08% 26.28% -
ROE 5.17% 7.06% 8.84% 9.47% 8.12% 6.45% 0.05% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 3.33 3.51 3.64 3.18 2.75 2.39 2.18 32.60%
EPS 0.60 0.86 1.06 1.13 0.94 0.74 0.57 3.47%
DPS 0.53 0.56 0.60 0.30 0.30 0.29 0.30 46.08%
NAPS 0.1162 0.1215 0.1202 0.1197 0.1155 0.1152 11.27 -95.24%
Adjusted Per Share Value based on latest NOSH - 314,705
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 1.67 1.67 1.62 1.56 1.35 1.20 1.06 35.35%
EPS 0.30 0.41 0.47 0.56 0.46 0.37 0.28 4.70%
DPS 0.27 0.27 0.27 0.15 0.15 0.15 0.15 47.91%
NAPS 0.0584 0.0579 0.0535 0.0588 0.0568 0.0579 5.4542 -95.12%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.23 0.27 0.325 0.23 0.17 0.12 0.10 -
P/RPS 6.90 7.70 8.92 7.24 6.18 5.02 4.58 31.38%
P/EPS 38.25 31.46 30.58 20.30 18.12 16.15 17.43 68.79%
EY 2.61 3.18 3.27 4.93 5.52 6.19 5.74 -40.84%
DY 2.31 2.07 1.85 1.28 1.74 2.41 3.00 -15.97%
P/NAPS 1.98 2.22 2.70 1.92 1.47 1.04 0.01 3286.20%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 19/11/15 21/08/15 21/05/15 05/02/15 20/11/14 15/09/14 22/05/14 -
Price 0.245 0.20 0.355 0.38 0.295 0.17 0.10 -
P/RPS 7.35 5.70 9.74 11.96 10.72 7.11 4.58 37.03%
P/EPS 40.75 23.30 33.40 33.54 31.45 22.88 17.43 76.06%
EY 2.45 4.29 2.99 2.98 3.18 4.37 5.74 -43.28%
DY 2.17 2.80 1.69 0.78 1.00 1.70 3.00 -19.40%
P/NAPS 2.11 1.65 2.95 3.17 2.55 1.48 0.01 3432.70%

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