[SYCAL] YoY Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 31.0%
YoY- 87.34%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 138,037 321,717 406,183 292,327 169,406 83,637 107,064 4.32%
PBT 8,966 21,811 37,383 18,733 13,945 5,923 3,026 19.82%
Tax -2,702 -3,359 -1,579 -756 -5,009 -1,243 -885 20.42%
NP 6,264 18,452 35,804 17,977 8,936 4,680 2,141 19.57%
-
NP to SH 5,076 15,891 34,627 17,044 9,098 4,484 2,637 11.52%
-
Tax Rate 30.14% 15.40% 4.22% 4.04% 35.92% 20.99% 29.25% -
Total Cost 131,773 303,265 370,379 274,350 160,470 78,957 104,923 3.86%
-
Net Worth 247,648 242,047 225,233 189,762 172,198 128,045 124,083 12.19%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 247,648 242,047 225,233 189,762 172,198 128,045 124,083 12.19%
NOSH 320,249 320,253 320,161 320,111 320,130 251,910 251,333 4.11%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 4.54% 5.74% 8.81% 6.15% 5.27% 5.60% 2.00% -
ROE 2.05% 6.57% 15.37% 8.98% 5.28% 3.50% 2.13% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 43.10 100.46 126.87 91.32 52.92 33.20 42.60 0.19%
EPS 1.69 5.40 10.93 5.44 3.09 1.78 0.81 13.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7733 0.7558 0.7035 0.5928 0.5379 0.5083 0.4937 7.75%
Adjusted Per Share Value based on latest NOSH - 320,344
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 33.16 77.28 97.56 70.22 40.69 20.09 25.72 4.32%
EPS 1.22 3.82 8.32 4.09 2.19 1.08 0.63 11.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5948 0.5814 0.541 0.4558 0.4136 0.3076 0.298 12.19%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.335 0.41 0.325 0.28 0.18 0.20 0.12 -
P/RPS 0.78 0.41 0.26 0.31 0.34 0.60 0.28 18.60%
P/EPS 21.14 8.26 3.00 5.26 6.33 11.24 11.44 10.76%
EY 4.73 12.10 33.28 19.02 15.79 8.90 8.74 -9.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.54 0.46 0.47 0.33 0.39 0.24 10.19%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 24/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 -
Price 0.35 0.38 0.40 0.28 0.155 0.22 0.14 -
P/RPS 0.81 0.38 0.32 0.31 0.29 0.66 0.33 16.12%
P/EPS 22.08 7.66 3.70 5.26 5.45 12.36 13.34 8.75%
EY 4.53 13.06 27.04 19.02 18.34 8.09 7.49 -8.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.50 0.57 0.47 0.29 0.43 0.28 8.22%

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