[SYCAL] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 8.27%
YoY- 33.42%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 223,918 215,604 169,406 195,116 122,336 125,128 83,637 92.92%
PBT 14,906 13,700 13,945 12,362 12,082 11,496 5,923 85.12%
Tax -1,970 -2,236 -5,009 -1,716 -2,104 -2,324 -1,243 35.97%
NP 12,936 11,464 8,936 10,646 9,978 9,172 4,680 97.07%
-
NP to SH 12,318 10,776 9,098 10,538 9,734 8,748 4,484 96.26%
-
Tax Rate 13.22% 16.32% 35.92% 13.88% 17.41% 20.22% 20.99% -
Total Cost 210,982 204,140 160,470 184,469 112,358 115,956 78,957 92.67%
-
Net Worth 179,028 175,366 172,198 170,976 168,103 129,862 128,045 25.06%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 179,028 175,366 172,198 170,976 168,103 129,862 128,045 25.06%
NOSH 320,781 320,714 320,130 319,999 320,197 251,379 251,910 17.50%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.78% 5.32% 5.27% 5.46% 8.16% 7.33% 5.60% -
ROE 6.88% 6.14% 5.28% 6.16% 5.79% 6.74% 3.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 69.80 67.23 52.92 60.97 38.21 49.78 33.20 64.18%
EPS 3.84 3.36 3.09 3.29 3.04 3.48 1.78 67.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5581 0.5468 0.5379 0.5343 0.525 0.5166 0.5083 6.43%
Adjusted Per Share Value based on latest NOSH - 319,684
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 53.78 51.79 40.69 46.87 29.38 30.06 20.09 92.90%
EPS 2.96 2.59 2.19 2.53 2.34 2.10 1.08 95.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.4212 0.4136 0.4107 0.4038 0.3119 0.3076 25.04%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.32 0.18 0.18 0.16 0.17 0.20 0.20 -
P/RPS 0.46 0.27 0.34 0.26 0.44 0.40 0.60 -16.24%
P/EPS 8.33 5.36 6.33 4.86 5.59 5.75 11.24 -18.12%
EY 12.00 18.67 15.79 20.58 17.88 17.40 8.90 22.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.33 0.33 0.30 0.32 0.39 0.39 28.81%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 29/08/13 30/05/13 28/02/13 30/11/12 29/08/12 31/05/12 29/02/12 -
Price 0.305 0.24 0.155 0.18 0.17 0.17 0.22 -
P/RPS 0.44 0.36 0.29 0.30 0.44 0.34 0.66 -23.70%
P/EPS 7.94 7.14 5.45 5.47 5.59 4.89 12.36 -25.56%
EY 12.59 14.00 18.34 18.30 17.88 20.47 8.09 34.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.44 0.29 0.34 0.32 0.33 0.43 17.84%

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