[SYCAL] YoY TTM Result on 31-Dec-2012 [#4]

Stock
[SYCAL] SYCAL VENTURES BHD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 32.49%
YoY- 91.21%
Quarter Report
Latest QR
Upcoming QR
SYCAL's Result
SYCAL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 321,717 406,183 292,326 169,406 100,131 107,064 80,498 25.96%
PBT 21,810 37,383 18,733 13,945 7,063 3,026 -5,359 -
Tax -3,358 -1,578 -756 -5,009 -1,863 -885 -2,483 5.15%
NP 18,452 35,805 17,977 8,936 5,200 2,141 -7,842 -
-
NP to SH 15,889 34,627 17,044 9,098 4,758 3,420 -7,279 -
-
Tax Rate 15.40% 4.22% 4.04% 35.92% 26.38% 29.25% - -
Total Cost 303,265 370,378 274,349 160,470 94,931 104,923 88,340 22.81%
-
Net Worth 242,575 225,485 189,900 172,486 128,412 123,998 42,355 33.74%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 242,575 225,485 189,900 172,486 128,412 123,998 42,355 33.74%
NOSH 320,952 320,519 320,344 320,666 252,631 251,160 88,333 23.97%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 5.74% 8.81% 6.15% 5.27% 5.19% 2.00% -9.74% -
ROE 6.55% 15.36% 8.98% 5.27% 3.71% 2.76% -17.19% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 100.24 126.73 91.25 52.83 39.64 42.63 91.13 1.59%
EPS 4.95 10.80 5.32 2.84 1.88 1.36 -8.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7558 0.7035 0.5928 0.5379 0.5083 0.4937 0.4795 7.87%
Adjusted Per Share Value based on latest NOSH - 320,666
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 76.60 96.71 69.60 40.33 23.84 25.49 19.17 25.95%
EPS 3.78 8.24 4.06 2.17 1.13 0.81 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5776 0.5369 0.4521 0.4107 0.3057 0.2952 0.1008 33.75%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.41 0.325 0.28 0.18 0.20 0.12 0.30 -
P/RPS 0.41 0.26 0.31 0.34 0.50 0.28 0.33 3.68%
P/EPS 8.28 3.01 5.26 6.34 10.62 8.81 -3.64 -
EY 12.07 33.24 19.00 15.76 9.42 11.35 -27.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.46 0.47 0.33 0.39 0.24 0.63 -2.53%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 24/02/16 27/02/15 28/02/14 28/02/13 29/02/12 28/02/11 25/02/10 -
Price 0.38 0.40 0.28 0.155 0.22 0.14 0.32 -
P/RPS 0.38 0.32 0.31 0.29 0.56 0.33 0.35 1.37%
P/EPS 7.68 3.70 5.26 5.46 11.68 10.28 -3.88 -
EY 13.03 27.01 19.00 18.30 8.56 9.73 -25.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.47 0.29 0.43 0.28 0.67 -4.75%

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