[SYSTECH] YoY Annualized Quarter Result on 31-Dec-2015 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
23-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -3.64%
YoY- -62.81%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 29,601 20,490 14,878 11,042 10,417 6,112 6,822 27.69%
PBT 3,941 1,601 3,320 1,548 4,277 1,786 2,757 6.13%
Tax -348 -177 -456 -90 -396 -284 -25 55.06%
NP 3,593 1,424 2,864 1,457 3,881 1,502 2,732 4.66%
-
NP to SH 2,830 1,493 3,101 1,445 3,886 1,502 2,732 0.58%
-
Tax Rate 8.83% 11.06% 13.73% 5.81% 9.26% 15.90% 0.91% -
Total Cost 26,008 19,066 12,014 9,585 6,536 4,609 4,090 36.09%
-
Net Worth 5,410,333 5,208,662 39,000 37,557 37,926 3,465,523 35,146 131.41%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - 2,087 - -
Div Payout % - - - - - 138.89% - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 5,410,333 5,208,662 39,000 37,557 37,926 3,465,523 35,146 131.41%
NOSH 347,707 347,707 317,338 318,823 316,847 313,055 284,583 3.39%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.14% 6.95% 19.25% 13.20% 37.26% 24.59% 40.04% -
ROE 0.05% 0.03% 7.95% 3.85% 10.25% 0.04% 7.77% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 8.51 5.89 4.69 3.46 3.29 1.95 2.40 23.47%
EPS 0.64 0.45 0.97 0.45 1.23 0.48 0.96 -6.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.67 0.00 -
NAPS 15.56 14.98 0.1229 0.1178 0.1197 11.07 0.1235 123.81%
Adjusted Per Share Value based on latest NOSH - 304,545
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 4.59 3.18 2.31 1.71 1.62 0.95 1.06 27.65%
EPS 0.44 0.23 0.48 0.22 0.60 0.23 0.42 0.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
NAPS 8.3948 8.0819 0.0605 0.0583 0.0588 5.3772 0.0545 131.43%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.185 0.325 0.22 0.21 0.23 0.105 0.10 -
P/RPS 2.17 5.51 4.69 6.06 7.00 5.38 4.17 -10.31%
P/EPS 22.72 75.67 22.51 46.32 18.75 21.87 10.42 13.86%
EY 4.40 1.32 4.44 2.16 5.33 4.57 9.60 -12.18%
DY 0.00 0.00 0.00 0.00 0.00 6.35 0.00 -
P/NAPS 0.01 0.02 1.79 1.78 1.92 0.01 0.81 -51.90%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 29/01/19 08/02/18 08/02/17 23/02/16 05/02/15 20/02/14 06/02/13 -
Price 0.215 0.30 0.25 0.185 0.38 0.105 0.09 -
P/RPS 2.53 5.09 5.33 5.34 11.56 5.38 3.75 -6.34%
P/EPS 26.41 69.85 25.58 40.81 30.98 21.87 9.38 18.82%
EY 3.79 1.43 3.91 2.45 3.23 4.57 10.67 -15.83%
DY 0.00 0.00 0.00 0.00 0.00 6.35 0.00 -
P/NAPS 0.01 0.02 2.03 1.57 3.17 0.01 0.73 -51.06%

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