[SYGROUP] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 186.76%
YoY- 303.11%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 897,682 811,106 796,312 724,180 610,943 598,764 591,704 32.13%
PBT 154,434 79,888 58,528 53,432 18,494 15,288 14,468 386.89%
Tax -11,749 -2,822 -3,292 -4,580 -1,125 -448 -414 836.11%
NP 142,685 77,065 55,236 48,852 17,369 14,840 14,054 370.86%
-
NP to SH 141,801 75,896 53,936 47,648 16,616 13,934 12,970 394.76%
-
Tax Rate 7.61% 3.53% 5.62% 8.57% 6.08% 2.93% 2.86% -
Total Cost 754,997 734,041 741,076 675,328 593,574 583,924 577,650 19.60%
-
Net Worth 1,057,413 981,734 956,811 934,379 922,699 922,699 922,983 9.51%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 1,057,413 981,734 956,811 934,379 922,699 922,699 922,983 9.51%
NOSH 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.89% 9.50% 6.94% 6.75% 2.84% 2.48% 2.38% -
ROE 13.41% 7.73% 5.64% 5.10% 1.80% 1.51% 1.41% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 78.10 70.23 68.25 62.00 52.31 51.27 50.65 33.57%
EPS 12.23 6.52 4.62 4.08 1.42 1.19 1.12 394.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.85 0.82 0.80 0.79 0.79 0.79 10.72%
Adjusted Per Share Value based on latest NOSH - 1,200,000
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 79.23 71.59 70.28 63.91 53.92 52.85 52.22 32.13%
EPS 12.51 6.70 4.76 4.21 1.47 1.23 1.14 395.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9332 0.8664 0.8445 0.8247 0.8143 0.8143 0.8146 9.51%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.41 0.39 0.33 0.345 0.355 0.335 0.32 -
P/RPS 0.52 0.56 0.48 0.56 0.68 0.65 0.63 -12.03%
P/EPS 3.32 5.94 7.14 8.46 24.95 28.08 28.83 -76.42%
EY 30.09 16.85 14.01 11.82 4.01 3.56 3.47 323.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.40 0.43 0.45 0.42 0.41 6.42%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 30/05/22 28/02/22 29/11/21 30/08/21 28/05/21 26/02/21 -
Price 0.47 0.38 0.395 0.335 0.35 0.355 0.36 -
P/RPS 0.60 0.54 0.58 0.54 0.67 0.69 0.71 -10.64%
P/EPS 3.81 5.78 8.55 8.21 24.60 29.76 32.43 -76.10%
EY 26.25 17.29 11.70 12.18 4.06 3.36 3.08 318.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.45 0.48 0.42 0.44 0.45 0.46 7.14%

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