[SYCAL] QoQ TTM Result on 30-Sep-2019 [#3]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 34.38%
YoY- 30.77%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 58,254 61,896 61,388 50,437 59,029 61,544 58,567 -0.35%
PBT 8,094 8,165 7,807 5,291 4,442 4,475 5,825 24.54%
Tax -2,375 -2,395 -2,378 -3,102 -2,752 -2,748 -2,880 -12.07%
NP 5,719 5,770 5,429 2,189 1,690 1,727 2,945 55.71%
-
NP to SH 5,825 5,850 5,509 2,095 1,559 1,502 2,730 65.81%
-
Tax Rate 29.34% 29.33% 30.46% 58.63% 61.95% 61.41% 49.44% -
Total Cost 52,535 56,126 55,959 48,248 57,339 59,817 55,622 -3.73%
-
Net Worth 278,937 278,812 278,187 273,691 273,025 272,900 259,971 4.81%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 278,937 278,812 278,187 273,691 273,025 272,900 259,971 4.81%
NOSH 416,324 416,324 416,324 416,324 416,324 416,324 416,324 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.82% 9.32% 8.84% 4.34% 2.86% 2.81% 5.03% -
ROE 2.09% 2.10% 1.98% 0.77% 0.57% 0.55% 1.05% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.99 14.87 14.75 12.11 14.18 14.78 14.78 -3.59%
EPS 1.40 1.41 1.32 0.50 0.37 0.36 0.69 60.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.6697 0.6682 0.6574 0.6558 0.6555 0.6562 1.39%
Adjusted Per Share Value based on latest NOSH - 416,324
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 13.87 14.74 14.62 12.01 14.05 14.65 13.94 -0.33%
EPS 1.39 1.39 1.31 0.50 0.37 0.36 0.65 66.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6641 0.6638 0.6624 0.6516 0.6501 0.6498 0.619 4.80%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.19 0.20 0.225 0.23 0.245 0.255 0.235 -
P/RPS 1.36 1.35 1.53 1.90 1.73 1.72 1.59 -9.90%
P/EPS 13.58 14.23 17.00 45.71 65.43 70.68 34.10 -45.90%
EY 7.36 7.03 5.88 2.19 1.53 1.41 2.93 84.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.34 0.35 0.37 0.39 0.36 -15.43%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 27/08/20 30/06/20 28/02/20 26/11/19 29/08/19 30/05/19 28/02/19 -
Price 0.275 0.19 0.19 0.225 0.24 0.24 0.23 -
P/RPS 1.97 1.28 1.29 1.86 1.69 1.62 1.56 16.84%
P/EPS 19.65 13.52 14.36 44.71 64.09 66.52 33.38 -29.78%
EY 5.09 7.40 6.96 2.24 1.56 1.50 3.00 42.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.28 0.28 0.34 0.37 0.37 0.35 11.13%

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