[SYSTECH] YoY TTM Result on 30-Sep-2014 [#2]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2015
Quarter
30-Sep-2014 [#2]
Profit Trend
QoQ- 23.53%
YoY- 36.73%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 16,317 13,767 10,722 8,675 6,485 6,375 2,834 33.84%
PBT 2,063 2,323 1,912 3,308 2,259 2,322 -134 -
Tax -179 -271 -105 -352 -97 -36 -7 71.55%
NP 1,884 2,052 1,807 2,956 2,162 2,286 -141 -
-
NP to SH 1,679 2,155 1,935 2,956 2,162 2,286 -141 -
-
Tax Rate 8.68% 11.67% 5.49% 10.64% 4.29% 1.55% - -
Total Cost 14,433 11,715 8,915 5,719 4,323 4,089 2,975 30.07%
-
Net Worth 5,201,709 38,489 37,395 36,399 3,472,559 33,987 31,571 133.95%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 952 603 1,710 930 - - - -
Div Payout % 56.70% 28.03% 88.37% 31.46% - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 5,201,709 38,489 37,395 36,399 3,472,559 33,987 31,571 133.95%
NOSH 347,707 318,620 321,818 315,151 317,999 281,818 250,967 5.57%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.55% 14.91% 16.85% 34.07% 33.34% 35.86% -4.98% -
ROE 0.03% 5.60% 5.17% 8.12% 0.06% 6.73% -0.45% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 4.69 4.32 3.33 2.75 2.04 2.26 1.13 26.74%
EPS 0.48 0.68 0.60 0.94 0.68 0.81 -0.06 -
DPS 0.27 0.19 0.53 0.30 0.00 0.00 0.00 -
NAPS 14.96 0.1208 0.1162 0.1155 10.92 0.1206 0.1258 121.59%
Adjusted Per Share Value based on latest NOSH - 315,151
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 2.55 2.15 1.67 1.35 1.01 1.00 0.44 33.98%
EPS 0.26 0.34 0.30 0.46 0.34 0.36 -0.02 -
DPS 0.15 0.09 0.27 0.15 0.00 0.00 0.00 -
NAPS 8.1206 0.0601 0.0584 0.0568 5.4212 0.0531 0.0493 133.94%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 0.395 0.16 0.23 0.17 0.095 0.09 0.11 -
P/RPS 8.42 3.70 6.90 6.18 4.66 3.98 9.74 -2.39%
P/EPS 81.80 23.66 38.25 18.12 13.97 11.10 -195.79 -
EY 1.22 4.23 2.61 5.52 7.16 9.01 -0.51 -
DY 0.69 1.18 2.31 1.74 0.00 0.00 0.00 -
P/NAPS 0.03 1.32 1.98 1.47 0.01 0.75 0.87 -42.91%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 16/11/17 17/11/16 19/11/15 20/11/14 14/11/13 23/11/12 18/11/11 -
Price 0.34 0.21 0.245 0.295 0.11 0.10 0.11 -
P/RPS 7.25 4.86 7.35 10.72 5.39 4.42 9.74 -4.79%
P/EPS 70.41 31.05 40.75 31.45 16.18 12.33 -195.79 -
EY 1.42 3.22 2.45 3.18 6.18 8.11 -0.51 -
DY 0.81 0.90 2.17 1.00 0.00 0.00 0.00 -
P/NAPS 0.02 1.74 2.11 2.55 0.01 0.83 0.87 -46.64%

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