[SYSTECH] YoY TTM 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- -37.98%
YoY- -66.35%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 29,135 19,435 14,218 10,852 9,999 6,317 6,656 27.88%
PBT 3,626 1,681 2,715 1,261 3,933 1,985 2,437 6.84%
Tax -888 -145 -391 -1 -371 -190 -38 69.04%
NP 2,738 1,536 2,324 1,260 3,562 1,795 2,399 2.22%
-
NP to SH 2,233 1,496 2,476 1,200 3,566 1,795 2,399 -1.18%
-
Tax Rate 24.49% 8.63% 14.40% 0.08% 9.43% 9.57% 1.56% -
Total Cost 26,397 17,899 11,894 9,592 6,437 4,522 4,257 35.52%
-
Net Worth 5,410,333 5,208,662 39,000 35,875 37,670 3,614,285 35,218 131.33%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - 603 1,710 930 - - -
Div Payout % - - 24.39% 142.50% 26.08% - - -
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 35,875 37,670 3,614,285 35,218 131.33%
NOSH 347,707 347,707 317,338 304,545 314,705 328,571 285,172 3.35%
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 9.40% 7.90% 16.35% 11.61% 35.62% 28.42% 36.04% -
ROE 0.04% 0.03% 6.35% 3.34% 9.47% 0.05% 6.81% -
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 8.38 5.59 4.48 3.56 3.18 1.92 2.33 23.76%
EPS 0.64 0.43 0.78 0.39 1.13 0.55 0.84 -4.42%
DPS 0.00 0.00 0.19 0.56 0.30 0.00 0.00 -
NAPS 15.56 14.98 0.1229 0.1178 0.1197 11.00 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 4.55 3.03 2.22 1.69 1.56 0.99 1.04 27.87%
EPS 0.35 0.23 0.39 0.19 0.56 0.28 0.37 -0.92%
DPS 0.00 0.00 0.09 0.27 0.15 0.00 0.00 -
NAPS 8.4463 8.1315 0.0609 0.056 0.0588 5.6424 0.055 131.32%
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 2.21 5.81 4.91 5.89 7.24 5.46 4.28 -10.42%
P/EPS 28.81 75.54 28.20 53.30 20.30 19.22 11.89 15.88%
EY 3.47 1.32 3.55 1.88 4.93 5.20 8.41 -13.71%
DY 0.00 0.00 0.87 2.67 1.28 0.00 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 2.57 5.37 5.58 5.19 11.96 5.46 3.86 -6.55%
P/EPS 33.48 69.73 32.04 46.95 33.54 19.22 10.70 20.92%
EY 2.99 1.43 3.12 2.13 2.98 5.20 9.35 -17.29%
DY 0.00 0.00 0.76 3.04 0.78 0.00 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