[SYSTECH] QoQ TTM Result on 31-Dec-2016 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
08-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
31-Dec-2016 [#3]
Profit Trend
QoQ- 14.9%
YoY- 106.33%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 16,317 15,617 15,227 14,218 13,767 12,274 11,341 27.41%
PBT 2,063 2,625 2,971 2,715 2,323 1,706 1,387 30.26%
Tax -179 -280 -353 -391 -271 -157 -116 33.50%
NP 1,884 2,345 2,618 2,324 2,052 1,549 1,271 29.97%
-
NP to SH 1,679 2,364 2,704 2,476 2,155 1,585 1,237 22.56%
-
Tax Rate 8.68% 10.67% 11.88% 14.40% 11.67% 9.20% 8.36% -
Total Cost 14,433 13,272 12,609 11,894 11,715 10,725 10,070 27.09%
-
Net Worth 5,201,709 38,778 3,852,483 39,000 38,489 38,901 35,696 2660.80%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 952 952 - 603 603 603 603 35.54%
Div Payout % 56.70% 40.27% - 24.39% 28.03% 38.11% 48.83% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 5,201,709 38,778 3,852,483 39,000 38,489 38,901 35,696 2660.80%
NOSH 347,707 317,338 317,338 317,338 318,620 323,913 301,999 9.84%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.55% 15.02% 17.19% 16.35% 14.91% 12.62% 11.21% -
ROE 0.03% 6.10% 0.07% 6.35% 5.60% 4.07% 3.47% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 4.69 4.92 4.80 4.48 4.32 3.79 3.76 15.85%
EPS 0.48 0.74 0.85 0.78 0.68 0.49 0.41 11.06%
DPS 0.27 0.30 0.00 0.19 0.19 0.19 0.20 22.12%
NAPS 14.96 0.1222 12.14 0.1229 0.1208 0.1201 0.1182 2413.41%
Adjusted Per Share Value based on latest NOSH - 317,338
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 2.53 2.42 2.36 2.21 2.14 1.90 1.76 27.34%
EPS 0.26 0.37 0.42 0.38 0.33 0.25 0.19 23.23%
DPS 0.15 0.15 0.00 0.09 0.09 0.09 0.09 40.52%
NAPS 8.0711 0.0602 5.9776 0.0605 0.0597 0.0604 0.0554 2660.36%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.395 0.275 0.29 0.22 0.16 0.15 0.17 -
P/RPS 8.42 5.59 6.04 4.91 3.70 3.96 4.53 51.11%
P/EPS 81.80 36.92 34.03 28.20 23.66 30.65 41.50 57.14%
EY 1.22 2.71 2.94 3.55 4.23 3.26 2.41 -36.45%
DY 0.69 1.09 0.00 0.87 1.18 1.24 1.18 -30.05%
P/NAPS 0.03 2.25 0.02 1.79 1.32 1.25 1.44 -92.41%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 16/11/17 17/08/17 25/05/17 08/02/17 17/11/16 18/08/16 25/05/16 -
Price 0.34 0.44 0.32 0.25 0.21 0.16 0.155 -
P/RPS 7.25 8.94 6.67 5.58 4.86 4.22 4.13 45.47%
P/EPS 70.41 59.06 37.55 32.04 31.05 32.70 37.84 51.22%
EY 1.42 1.69 2.66 3.12 3.22 3.06 2.64 -33.83%
DY 0.81 0.68 0.00 0.76 0.90 1.17 1.29 -26.65%
P/NAPS 0.02 3.60 0.03 2.03 1.74 1.33 1.31 -93.83%

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