[SYCAL] YoY TTM Result on 31-Dec-2018 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 70.41%
YoY- 7.78%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 79,826 66,947 61,388 58,567 90,032 138,037 321,717 -19.29%
PBT 3,072 2,079 7,807 5,825 4,708 8,965 21,810 -26.02%
Tax -1,779 -1,596 -2,378 -2,880 -1,919 -2,701 -3,358 -9.30%
NP 1,293 483 5,429 2,945 2,789 6,264 18,452 -33.55%
-
NP to SH 1,212 270 5,509 2,730 2,533 5,076 15,889 -32.68%
-
Tax Rate 57.91% 76.77% 30.46% 49.44% 40.76% 30.13% 15.40% -
Total Cost 78,533 66,464 55,959 55,622 87,243 131,773 303,265 -18.76%
-
Net Worth 279,020 279,187 278,187 259,971 236,812 247,648 242,575 2.17%
Dividend
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 279,020 279,187 278,187 259,971 236,812 247,648 242,575 2.17%
NOSH 416,324 416,324 416,324 416,324 347,249 320,249 320,952 4.08%
Ratio Analysis
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 1.62% 0.72% 8.84% 5.03% 3.10% 4.54% 5.74% -
ROE 0.43% 0.10% 1.98% 1.05% 1.07% 2.05% 6.55% -
Per Share
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 19.17 16.08 14.75 14.78 28.09 43.10 100.24 -22.46%
EPS 0.29 0.06 1.32 0.69 0.79 1.59 4.95 -35.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6702 0.6706 0.6682 0.6562 0.7389 0.7733 0.7558 -1.83%
Adjusted Per Share Value based on latest NOSH - 416,324
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 19.01 15.94 14.62 13.94 21.44 32.87 76.60 -19.29%
EPS 0.29 0.06 1.31 0.65 0.60 1.21 3.78 -32.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6643 0.6647 0.6624 0.619 0.5638 0.5896 0.5776 2.17%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/06/22 30/06/21 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.18 0.205 0.225 0.235 0.245 0.335 0.41 -
P/RPS 0.94 1.27 1.53 1.59 0.87 0.78 0.41 13.61%
P/EPS 61.83 316.10 17.00 34.10 31.00 21.14 8.28 36.24%
EY 1.62 0.32 5.88 2.93 3.23 4.73 12.07 -26.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.34 0.36 0.33 0.43 0.54 -10.11%
Price Multiplier on Announcement Date
30/06/22 30/06/21 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 30/08/22 30/09/21 28/02/20 28/02/19 28/02/18 28/02/17 24/02/16 -
Price 0.185 0.195 0.19 0.23 0.255 0.35 0.38 -
P/RPS 0.96 1.21 1.29 1.56 0.91 0.81 0.38 15.32%
P/EPS 63.55 300.68 14.36 33.38 32.26 22.08 7.68 38.40%
EY 1.57 0.33 6.96 3.00 3.10 4.53 13.03 -27.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.29 0.28 0.35 0.35 0.45 0.50 -8.53%

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