[SYCAL] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.62%
YoY- 23.46%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 313,210 266,456 292,327 253,054 223,918 215,604 169,406 50.80%
PBT 21,892 20,444 18,733 15,646 14,906 13,700 13,945 35.18%
Tax -3,944 -3,828 -756 -2,257 -1,970 -2,236 -5,009 -14.76%
NP 17,948 16,616 17,977 13,389 12,936 11,464 8,936 59.39%
-
NP to SH 17,050 15,144 17,044 13,010 12,318 10,776 9,098 52.17%
-
Tax Rate 18.02% 18.72% 4.04% 14.43% 13.22% 16.32% 35.92% -
Total Cost 295,262 249,840 274,350 239,665 210,982 204,140 160,470 50.32%
-
Net Worth 198,959 194,369 189,762 182,138 179,028 175,366 172,198 10.13%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 198,959 194,369 189,762 182,138 179,028 175,366 172,198 10.13%
NOSH 320,488 320,847 320,111 319,934 320,781 320,714 320,130 0.07%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 5.73% 6.24% 6.15% 5.29% 5.78% 5.32% 5.27% -
ROE 8.57% 7.79% 8.98% 7.14% 6.88% 6.14% 5.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 97.73 83.05 91.32 79.10 69.80 67.23 52.92 50.69%
EPS 5.32 4.72 5.44 4.07 3.84 3.36 3.09 43.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6208 0.6058 0.5928 0.5693 0.5581 0.5468 0.5379 10.05%
Adjusted Per Share Value based on latest NOSH - 321,339
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 75.23 64.00 70.22 60.78 53.78 51.79 40.69 50.80%
EPS 4.10 3.64 4.09 3.13 2.96 2.59 2.19 52.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4779 0.4669 0.4558 0.4375 0.43 0.4212 0.4136 10.14%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.40 0.31 0.28 0.31 0.32 0.18 0.18 -
P/RPS 0.41 0.37 0.31 0.39 0.46 0.27 0.34 13.33%
P/EPS 7.52 6.57 5.26 7.62 8.33 5.36 6.33 12.20%
EY 13.30 15.23 19.02 13.12 12.00 18.67 15.79 -10.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.51 0.47 0.54 0.57 0.33 0.33 55.70%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/05/14 28/02/14 29/11/13 29/08/13 30/05/13 28/02/13 -
Price 0.405 0.415 0.28 0.295 0.305 0.24 0.155 -
P/RPS 0.41 0.50 0.31 0.37 0.44 0.36 0.29 26.04%
P/EPS 7.61 8.79 5.26 7.25 7.94 7.14 5.45 25.00%
EY 13.14 11.37 19.02 13.79 12.59 14.00 18.34 -19.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.69 0.47 0.52 0.55 0.44 0.29 71.52%

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