[SYSTECH] YoY 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 29,399 16,317 13,767 10,722 8,675 6,485 6,375 29.00%
PBT 3,456 2,063 2,323 1,912 3,308 2,259 2,322 6.84%
Tax -773 -179 -271 -105 -352 -97 -36 66.67%
NP 2,683 1,884 2,052 1,807 2,956 2,162 2,286 2.70%
-
NP to SH 2,229 1,679 2,155 1,935 2,956 2,162 2,286 -0.41%
-
Tax Rate 22.37% 8.68% 11.67% 5.49% 10.64% 4.29% 1.55% -
Total Cost 26,716 14,433 11,715 8,915 5,719 4,323 4,089 36.70%
-
Net Worth 5,358,177 5,201,709 38,489 37,395 36,399 3,472,559 33,987 132.33%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - 952 603 1,710 930 - - -
Div Payout % - 56.70% 28.03% 88.37% 31.46% - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 5,358,177 5,201,709 38,489 37,395 36,399 3,472,559 33,987 132.33%
NOSH 347,707 347,707 318,620 321,818 315,151 317,999 281,818 3.56%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 9.13% 11.55% 14.91% 16.85% 34.07% 33.34% 35.86% -
ROE 0.04% 0.03% 5.60% 5.17% 8.12% 0.06% 6.73% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 8.46 4.69 4.32 3.33 2.75 2.04 2.26 24.59%
EPS 0.64 0.48 0.68 0.60 0.94 0.68 0.81 -3.84%
DPS 0.00 0.27 0.19 0.53 0.30 0.00 0.00 -
NAPS 15.41 14.96 0.1208 0.1162 0.1155 10.92 0.1206 124.34%
Adjusted Per Share Value based on latest NOSH - 321,818
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 4.56 2.53 2.14 1.66 1.35 1.01 0.99 28.97%
EPS 0.35 0.26 0.33 0.30 0.46 0.34 0.35 0.00%
DPS 0.00 0.15 0.09 0.27 0.14 0.00 0.00 -
NAPS 8.3139 8.0711 0.0597 0.058 0.0565 5.3881 0.0527 132.36%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.305 0.395 0.16 0.23 0.17 0.095 0.09 -
P/RPS 3.61 8.42 3.70 6.90 6.18 4.66 3.98 -1.61%
P/EPS 47.58 81.80 23.66 38.25 18.12 13.97 11.10 27.43%
EY 2.10 1.22 4.23 2.61 5.52 7.16 9.01 -21.54%
DY 0.00 0.69 1.18 2.31 1.74 0.00 0.00 -
P/NAPS 0.02 0.03 1.32 1.98 1.47 0.01 0.75 -45.32%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 16/11/17 17/11/16 19/11/15 20/11/14 14/11/13 23/11/12 -
Price 0.235 0.34 0.21 0.245 0.295 0.11 0.10 -
P/RPS 2.78 7.25 4.86 7.35 10.72 5.39 4.42 -7.43%
P/EPS 36.66 70.41 31.05 40.75 31.45 16.18 12.33 19.90%
EY 2.73 1.42 3.22 2.45 3.18 6.18 8.11 -16.58%
DY 0.00 0.81 0.90 2.17 1.00 0.00 0.00 -
P/NAPS 0.02 0.02 1.74 2.11 2.55 0.01 0.83 -46.24%

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