[SYSTECH] YoY TTM Result on 31-Dec-2013 [#3]

Stock
[SYSTECH] SYSTECH BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2014
Quarter
31-Dec-2013 [#3]
Profit Trend
QoQ- -16.98%
YoY- -25.18%
Quarter Report
Latest QR
Upcoming QR
SYSTECH's Result
SYSTECH's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 14,218 10,852 9,999 6,317 6,656 4,343 471 76.36%
PBT 2,715 1,261 3,933 1,985 2,437 770 -981 -
Tax -391 -1 -371 -190 -38 -12 -5 106.65%
NP 2,324 1,260 3,562 1,795 2,399 758 -986 -
-
NP to SH 2,476 1,200 3,566 1,795 2,399 758 -986 -
-
Tax Rate 14.40% 0.08% 9.43% 9.57% 1.56% 1.56% - -
Total Cost 11,894 9,592 6,437 4,522 4,257 3,585 1,457 41.85%
-
Net Worth 39,000 35,875 37,670 3,614,285 35,218 32,793 -2,804 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 603 1,710 930 - - - - -
Div Payout % 24.39% 142.50% 26.08% - - - - -
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 39,000 35,875 37,670 3,614,285 35,218 32,793 -2,804 -
NOSH 317,338 304,545 314,705 328,571 285,172 254,999 59,677 32.08%
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 16.35% 11.61% 35.62% 28.42% 36.04% 17.45% -209.34% -
ROE 6.35% 3.34% 9.47% 0.05% 6.81% 2.31% 0.00% -
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 4.48 3.56 3.18 1.92 2.33 1.70 0.79 33.50%
EPS 0.78 0.39 1.13 0.55 0.84 0.30 -1.65 -
DPS 0.19 0.56 0.30 0.00 0.00 0.00 0.00 -
NAPS 0.1229 0.1178 0.1197 11.00 0.1235 0.1286 -0.047 -
Adjusted Per Share Value based on latest NOSH - 328,571
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.21 1.68 1.55 0.98 1.03 0.67 0.07 77.68%
EPS 0.38 0.19 0.55 0.28 0.37 0.12 -0.15 -
DPS 0.09 0.27 0.14 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0557 0.0585 5.608 0.0546 0.0509 -0.0044 -
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 0.22 0.21 0.23 0.105 0.10 0.11 0.06 -
P/RPS 4.91 5.89 7.24 5.46 4.28 6.46 7.60 -7.01%
P/EPS 28.20 53.30 20.30 19.22 11.89 37.01 -3.63 -
EY 3.55 1.88 4.93 5.20 8.41 2.70 -27.54 -
DY 0.87 2.67 1.28 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.78 1.92 0.01 0.81 0.86 0.00 -
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 08/02/17 23/02/16 05/02/15 20/02/14 06/02/13 16/02/12 28/02/11 -
Price 0.25 0.185 0.38 0.105 0.09 0.11 0.05 -
P/RPS 5.58 5.19 11.96 5.46 3.86 6.46 6.34 -2.10%
P/EPS 32.04 46.95 33.54 19.22 10.70 37.01 -3.03 -
EY 3.12 2.13 2.98 5.20 9.35 2.70 -33.04 -
DY 0.76 3.04 0.78 0.00 0.00 0.00 0.00 -
P/NAPS 2.03 1.57 3.17 0.01 0.73 0.86 0.00 -

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