[SYSTECH] QoQ TTM Result on 31-Mar-2014 [#4]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Mar-2014 [#4]
Profit Trend
QoQ- -0.89%
YoY- -34.48%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 9,999 8,675 7,700 6,769 6,317 6,485 6,557 32.38%
PBT 3,933 3,308 2,742 2,066 1,985 2,259 2,334 41.47%
Tax -371 -352 -349 -287 -190 -97 -29 444.46%
NP 3,562 2,956 2,393 1,779 1,795 2,162 2,305 33.55%
-
NP to SH 3,566 2,956 2,393 1,779 1,795 2,162 2,305 33.65%
-
Tax Rate 9.43% 10.64% 12.73% 13.89% 9.57% 4.29% 1.24% -
Total Cost 6,437 5,719 5,307 4,990 4,522 4,323 4,252 31.74%
-
Net Worth 37,670 36,399 37,094 3,493,700 3,614,285 3,472,559 34,325 6.37%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 930 930 930 930 - - - -
Div Payout % 26.08% 31.46% 38.86% 52.28% - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 37,670 36,399 37,094 3,493,700 3,614,285 3,472,559 34,325 6.37%
NOSH 314,705 315,151 322,000 310,000 328,571 317,999 272,857 9.95%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 35.62% 34.07% 31.08% 26.28% 28.42% 33.34% 35.15% -
ROE 9.47% 8.12% 6.45% 0.05% 0.05% 0.06% 6.72% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 3.18 2.75 2.39 2.18 1.92 2.04 2.40 20.57%
EPS 1.13 0.94 0.74 0.57 0.55 0.68 0.84 21.79%
DPS 0.30 0.30 0.29 0.30 0.00 0.00 0.00 -
NAPS 0.1197 0.1155 0.1152 11.27 11.00 10.92 0.1258 -3.25%
Adjusted Per Share Value based on latest NOSH - 310,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 1.55 1.35 1.19 1.05 0.98 1.01 1.02 32.07%
EPS 0.55 0.46 0.37 0.28 0.28 0.34 0.36 32.54%
DPS 0.14 0.14 0.14 0.14 0.00 0.00 0.00 -
NAPS 0.0585 0.0565 0.0576 5.4209 5.608 5.3881 0.0533 6.38%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.23 0.17 0.12 0.10 0.105 0.095 0.085 -
P/RPS 7.24 6.18 5.02 4.58 5.46 4.66 3.54 60.91%
P/EPS 20.30 18.12 16.15 17.43 19.22 13.97 10.06 59.48%
EY 4.93 5.52 6.19 5.74 5.20 7.16 9.94 -37.26%
DY 1.28 1.74 2.41 3.00 0.00 0.00 0.00 -
P/NAPS 1.92 1.47 1.04 0.01 0.01 0.01 0.68 99.39%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 05/02/15 20/11/14 15/09/14 22/05/14 20/02/14 14/11/13 16/08/13 -
Price 0.38 0.295 0.17 0.10 0.105 0.11 0.125 -
P/RPS 11.96 10.72 7.11 4.58 5.46 5.39 5.20 73.97%
P/EPS 33.54 31.45 22.88 17.43 19.22 16.18 14.80 72.27%
EY 2.98 3.18 4.37 5.74 5.20 6.18 6.76 -41.99%
DY 0.78 1.00 1.70 3.00 0.00 0.00 0.00 -
P/NAPS 3.17 2.55 1.48 0.01 0.01 0.01 0.99 116.78%

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