[SYCAL] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 55.62%
YoY- 87.34%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 138,037 321,717 406,183 292,326 169,406 100,131 107,064 4.32%
PBT 8,965 21,810 37,383 18,733 13,945 7,063 3,026 19.82%
Tax -2,701 -3,358 -1,578 -756 -5,009 -1,863 -885 20.41%
NP 6,264 18,452 35,805 17,977 8,936 5,200 2,141 19.57%
-
NP to SH 5,076 15,889 34,627 17,044 9,098 4,758 3,420 6.79%
-
Tax Rate 30.13% 15.40% 4.22% 4.04% 35.92% 26.38% 29.25% -
Total Cost 131,773 303,265 370,378 274,349 160,470 94,931 104,923 3.86%
-
Net Worth 247,648 242,575 225,485 189,900 172,486 128,412 123,998 12.20%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 247,648 242,575 225,485 189,900 172,486 128,412 123,998 12.20%
NOSH 320,249 320,952 320,519 320,344 320,666 252,631 251,160 4.12%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.54% 5.74% 8.81% 6.15% 5.27% 5.19% 2.00% -
ROE 2.05% 6.55% 15.36% 8.98% 5.27% 3.71% 2.76% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.10 100.24 126.73 91.25 52.83 39.64 42.63 0.18%
EPS 1.59 4.95 10.80 5.32 2.84 1.88 1.36 2.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7733 0.7558 0.7035 0.5928 0.5379 0.5083 0.4937 7.75%
Adjusted Per Share Value based on latest NOSH - 320,344
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 33.16 77.28 97.56 70.22 40.69 24.05 25.72 4.32%
EPS 1.22 3.82 8.32 4.09 2.19 1.14 0.82 6.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5948 0.5827 0.5416 0.4561 0.4143 0.3084 0.2978 12.20%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.335 0.41 0.325 0.28 0.18 0.20 0.12 -
P/RPS 0.78 0.41 0.26 0.31 0.34 0.50 0.28 18.60%
P/EPS 21.14 8.28 3.01 5.26 6.34 10.62 8.81 15.69%
EY 4.73 12.07 33.24 19.00 15.76 9.42 11.35 -13.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.46 0.47 0.33 0.39 0.24 10.19%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 24/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.35 0.38 0.40 0.28 0.155 0.22 0.14 -
P/RPS 0.81 0.38 0.32 0.31 0.29 0.56 0.33 16.12%
P/EPS 22.08 7.68 3.70 5.26 5.46 11.68 10.28 13.57%
EY 4.53 13.03 27.01 19.00 18.30 8.56 9.73 -11.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.57 0.47 0.29 0.43 0.28 8.22%

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