[SYCAL] YoY 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
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 326,252 367,021 253,054 195,116 94,945 100,018 75,336 27.65%
PBT 23,761 24,777 15,646 12,362 10,692 -693 -5,460 -
Tax -4,076 -4,492 -2,257 -1,716 -2,289 -270 -2,849 6.14%
NP 19,685 20,285 13,389 10,646 8,402 -964 -8,309 -
-
NP to SH 18,266 19,453 13,010 10,538 7,898 -1,237 -8,022 -
-
Tax Rate 17.15% 18.13% 14.43% 13.88% 21.41% - - -
Total Cost 306,566 346,736 239,665 184,469 86,542 100,982 83,645 24.15%
-
Net Worth 239,942 204,867 182,138 170,976 129,420 115,774 43,488 32.91%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 239,942 204,867 182,138 170,976 129,420 115,774 43,488 32.91%
NOSH 320,093 319,956 319,934 319,999 252,085 250,810 88,355 23.91%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 6.03% 5.53% 5.29% 5.46% 8.85% -0.96% -11.03% -
ROE 7.61% 9.50% 7.14% 6.16% 6.10% -1.07% -18.45% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 101.92 114.71 79.10 60.97 37.66 39.88 85.26 3.01%
EPS 5.71 6.08 4.07 3.29 3.13 -0.49 -9.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7496 0.6403 0.5693 0.5343 0.5134 0.4616 0.4922 7.25%
Adjusted Per Share Value based on latest NOSH - 319,684
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 77.68 87.39 60.25 46.46 22.61 23.81 17.94 27.65%
EPS 4.35 4.63 3.10 2.51 1.88 -0.29 -1.91 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5713 0.4878 0.4337 0.4071 0.3081 0.2757 0.1035 32.92%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.37 0.445 0.31 0.16 0.14 0.12 0.34 -
P/RPS 0.36 0.39 0.39 0.26 0.37 0.30 0.40 -1.73%
P/EPS 6.48 7.32 7.62 4.86 4.47 -24.32 -3.74 -
EY 15.42 13.66 13.12 20.58 22.38 -4.11 -26.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.69 0.54 0.30 0.27 0.26 0.69 -5.54%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 26/11/14 29/11/13 30/11/12 30/11/11 30/11/10 25/11/09 -
Price 0.45 0.395 0.295 0.18 0.17 0.11 0.30 -
P/RPS 0.44 0.34 0.37 0.30 0.45 0.28 0.35 3.88%
P/EPS 7.89 6.50 7.25 5.47 5.43 -22.30 -3.30 -
EY 12.68 15.39 13.79 18.30 18.43 -4.48 -30.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.62 0.52 0.34 0.33 0.24 0.61 -0.27%

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