[SYCAL] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
31-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 41.55%
YoY- 13.16%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 463,168 305,039 192,025 110,976 117,282 74,700 85,837 32.42%
PBT 41,064 20,419 14,496 9,530 6,273 -7,052 -2,597 -
Tax -1,899 -1,154 -4,987 -2,376 -1,525 -191 -4,646 -13.84%
NP 39,165 19,265 9,509 7,154 4,748 -7,243 -7,243 -
-
NP to SH 37,816 18,136 9,605 6,735 5,952 -6,690 -7,398 -
-
Tax Rate 4.62% 5.65% 34.40% 24.93% 24.31% - - -
Total Cost 424,003 285,774 182,516 103,822 112,534 81,943 93,080 28.73%
-
Net Worth 232,574 194,369 175,366 129,862 129,858 40,065 43,823 32.05%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 232,574 194,369 175,366 129,862 129,858 40,065 43,823 32.05%
NOSH 319,954 320,847 320,714 251,379 262,500 88,288 88,212 23.94%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 8.46% 6.32% 4.95% 6.45% 4.05% -9.70% -8.44% -
ROE 16.26% 9.33% 5.48% 5.19% 4.58% -16.70% -16.88% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 144.76 95.07 59.87 44.15 44.68 84.61 97.31 6.84%
EPS 11.82 5.65 2.99 2.68 2.27 -7.58 -8.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7269 0.6058 0.5468 0.5166 0.4947 0.4538 0.4968 6.54%
Adjusted Per Share Value based on latest NOSH - 251,379
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 110.28 72.63 45.72 26.42 27.92 17.79 20.44 32.41%
EPS 9.00 4.32 2.29 1.60 1.42 -1.59 -1.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5537 0.4628 0.4175 0.3092 0.3092 0.0954 0.1043 32.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.40 0.31 0.18 0.20 0.18 0.28 0.36 -
P/RPS 0.28 0.33 0.30 0.45 0.40 0.33 0.37 -4.53%
P/EPS 3.38 5.48 6.01 7.46 7.94 -3.70 -4.29 -
EY 29.55 18.23 16.64 13.40 12.60 -27.06 -23.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.51 0.33 0.39 0.36 0.62 0.72 -4.38%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 27/05/15 29/05/14 30/05/13 31/05/12 27/05/11 31/05/10 29/05/09 -
Price 0.445 0.415 0.24 0.17 0.16 0.20 0.34 -
P/RPS 0.31 0.44 0.40 0.39 0.36 0.24 0.35 -2.00%
P/EPS 3.77 7.34 8.01 6.35 7.06 -2.64 -4.05 -
EY 26.56 13.62 12.48 15.76 14.17 -37.89 -24.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.69 0.44 0.33 0.32 0.44 0.68 -1.79%

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