[SYCAL] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 70.41%
YoY- 7.78%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 50,437 59,029 61,544 58,567 69,296 76,203 79,538 -26.16%
PBT 5,291 4,442 4,475 5,825 3,490 3,520 4,234 16.00%
Tax -3,102 -2,752 -2,748 -2,880 -1,813 -1,688 -1,936 36.88%
NP 2,189 1,690 1,727 2,945 1,677 1,832 2,298 -3.18%
-
NP to SH 2,095 1,559 1,502 2,730 1,602 1,819 2,237 -4.27%
-
Tax Rate 58.63% 61.95% 61.41% 49.44% 51.95% 47.95% 45.73% -
Total Cost 48,248 57,339 59,817 55,622 67,619 74,371 77,240 -26.90%
-
Net Worth 273,691 273,025 272,900 259,971 258,174 249,646 259,013 3.73%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 273,691 273,025 272,900 259,971 258,174 249,646 259,013 3.73%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 347,249 12.84%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.34% 2.86% 2.81% 5.03% 2.42% 2.40% 2.89% -
ROE 0.77% 0.57% 0.55% 1.05% 0.62% 0.73% 0.86% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.11 14.18 14.78 14.78 17.79 20.27 22.91 -34.59%
EPS 0.50 0.37 0.36 0.69 0.41 0.48 0.64 -15.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6574 0.6558 0.6555 0.6562 0.6629 0.6639 0.7459 -8.06%
Adjusted Per Share Value based on latest NOSH - 416,324
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 12.01 14.05 14.65 13.94 16.50 18.14 18.94 -26.17%
EPS 0.50 0.37 0.36 0.65 0.38 0.43 0.53 -3.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6516 0.6501 0.6498 0.619 0.6147 0.5944 0.6167 3.73%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.23 0.245 0.255 0.235 0.245 0.245 0.25 -
P/RPS 1.90 1.73 1.72 1.59 1.38 1.21 1.09 44.78%
P/EPS 45.71 65.43 70.68 34.10 59.56 50.65 38.81 11.51%
EY 2.19 1.53 1.41 2.93 1.68 1.97 2.58 -10.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.37 0.39 0.36 0.37 0.37 0.34 1.94%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 26/11/19 29/08/19 30/05/19 28/02/19 29/11/18 29/08/18 30/05/18 -
Price 0.225 0.24 0.24 0.23 0.22 0.245 0.25 -
P/RPS 1.86 1.69 1.62 1.56 1.24 1.21 1.09 42.75%
P/EPS 44.71 64.09 66.52 33.38 53.48 50.65 38.81 9.88%
EY 2.24 1.56 1.50 3.00 1.87 1.97 2.58 -8.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.37 0.37 0.35 0.33 0.37 0.34 0.00%

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 ⃤ & 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