[SYGROUP] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- -11.95%
YoY- -49.93%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 699,137 687,846 647,908 592,194 563,816 594,236 616,260 8.76%
PBT 59,357 61,538 68,356 69,501 78,942 102,174 124,208 -38.84%
Tax -5,233 -9,198 -19,856 1,927 2,557 -390 -3,804 23.66%
NP 54,124 52,340 48,500 71,428 81,500 101,784 120,404 -41.29%
-
NP to SH 55,389 55,302 48,064 76,374 86,737 106,366 123,416 -41.35%
-
Tax Rate 8.82% 14.95% 29.05% -2.77% -3.24% 0.38% 3.06% -
Total Cost 645,013 635,506 599,408 520,766 482,316 492,452 495,856 19.14%
-
Net Worth 1,403,999 1,403,999 1,405,871 1,435,880 1,406,220 1,420,641 345,156 154.60%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 27,999 42,000 84,112 21,661 - 60,711 30,013 -4.52%
Div Payout % 50.55% 75.95% 175.00% 28.36% - 57.08% 24.32% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,403,999 1,403,999 1,405,871 1,435,880 1,406,220 1,420,641 345,156 154.60%
NOSH 1,200,000 1,200,000 1,201,600 1,237,828 1,262,765 1,200,483 300,136 151.69%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.74% 7.61% 7.49% 12.06% 14.46% 17.13% 19.54% -
ROE 3.95% 3.94% 3.42% 5.32% 6.17% 7.49% 35.76% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 58.26 57.32 53.92 47.84 46.11 48.94 205.33 -56.78%
EPS 4.61 4.60 4.00 6.17 7.09 8.76 41.12 -76.71%
DPS 2.33 3.50 7.00 1.75 0.00 5.00 10.00 -62.10%
NAPS 1.17 1.17 1.17 1.16 1.15 1.17 1.15 1.15%
Adjusted Per Share Value based on latest NOSH - 1,316,395
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 61.70 60.71 57.18 52.27 49.76 52.45 54.39 8.76%
EPS 4.89 4.88 4.24 6.74 7.66 9.39 10.89 -41.33%
DPS 2.47 3.71 7.42 1.91 0.00 5.36 2.65 -4.57%
NAPS 1.2391 1.2391 1.2408 1.2673 1.2411 1.2538 0.3046 154.61%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.50 0.44 0.49 0.63 0.81 1.03 1.08 -
P/RPS 0.86 0.77 0.91 1.32 1.76 2.10 0.53 38.04%
P/EPS 10.83 9.55 12.25 10.21 11.42 11.76 2.63 156.68%
EY 9.23 10.47 8.16 9.79 8.76 8.50 38.07 -61.08%
DY 4.67 7.95 14.29 2.78 0.00 4.85 9.26 -36.61%
P/NAPS 0.43 0.38 0.42 0.54 0.70 0.88 0.94 -40.60%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 27/02/12 30/11/11 26/08/11 26/05/11 28/02/11 26/11/10 -
Price 0.47 0.52 0.46 0.50 0.74 0.80 1.04 -
P/RPS 0.81 0.91 0.85 1.05 1.60 1.63 0.51 36.08%
P/EPS 10.18 11.28 11.50 8.10 10.43 9.13 2.53 152.76%
EY 9.82 8.86 8.70 12.34 9.59 10.95 39.54 -60.45%
DY 4.96 6.73 15.22 3.50 0.00 6.25 9.62 -35.67%
P/NAPS 0.40 0.44 0.39 0.43 0.64 0.68 0.90 -41.73%

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