[SYGROUP] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 15.06%
YoY- -48.01%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 866,404 721,101 699,137 687,846 647,908 592,194 563,816 33.06%
PBT 40,420 62,086 59,357 61,538 68,356 69,501 78,942 -35.92%
Tax -952 -859 -5,233 -9,198 -19,856 1,927 2,557 -
NP 39,468 61,227 54,124 52,340 48,500 71,428 81,500 -38.25%
-
NP to SH 37,676 57,078 55,389 55,302 48,064 76,374 86,737 -42.55%
-
Tax Rate 2.36% 1.38% 8.82% 14.95% 29.05% -2.77% -3.24% -
Total Cost 826,936 659,874 645,013 635,506 599,408 520,766 482,316 43.10%
-
Net Worth 1,415,999 1,127,999 1,403,999 1,403,999 1,405,871 1,435,880 1,406,220 0.46%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 48,000 21,000 27,999 42,000 84,112 21,661 - -
Div Payout % 127.40% 36.79% 50.55% 75.95% 175.00% 28.36% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,415,999 1,127,999 1,403,999 1,403,999 1,405,871 1,435,880 1,406,220 0.46%
NOSH 1,200,000 1,200,000 1,200,000 1,200,000 1,201,600 1,237,828 1,262,765 -3.33%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.56% 8.49% 7.74% 7.61% 7.49% 12.06% 14.46% -
ROE 2.66% 5.06% 3.95% 3.94% 3.42% 5.32% 6.17% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 72.20 60.09 58.26 57.32 53.92 47.84 46.11 34.73%
EPS 3.16 4.76 4.61 4.60 4.00 6.17 7.09 -41.56%
DPS 4.00 1.75 2.33 3.50 7.00 1.75 0.00 -
NAPS 1.18 0.94 1.17 1.17 1.17 1.16 1.15 1.72%
Adjusted Per Share Value based on latest NOSH - 1,200,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 72.20 60.09 58.26 57.32 53.99 49.35 46.98 33.06%
EPS 3.16 4.76 4.61 4.60 4.01 6.36 7.23 -42.32%
DPS 4.00 1.75 2.33 3.50 7.01 1.81 0.00 -
NAPS 1.18 0.94 1.17 1.17 1.1716 1.1966 1.1719 0.45%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.44 0.41 0.50 0.44 0.49 0.63 0.81 -
P/RPS 0.61 0.68 0.86 0.77 0.91 1.32 1.76 -50.56%
P/EPS 14.01 8.62 10.83 9.55 12.25 10.21 11.42 14.55%
EY 7.14 11.60 9.23 10.47 8.16 9.79 8.76 -12.71%
DY 9.09 4.27 4.67 7.95 14.29 2.78 0.00 -
P/NAPS 0.37 0.44 0.43 0.38 0.42 0.54 0.70 -34.55%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 27/02/12 30/11/11 26/08/11 26/05/11 -
Price 0.47 0.41 0.47 0.52 0.46 0.50 0.74 -
P/RPS 0.65 0.68 0.81 0.91 0.85 1.05 1.60 -45.05%
P/EPS 14.97 8.62 10.18 11.28 11.50 8.10 10.43 27.15%
EY 6.68 11.60 9.82 8.86 8.70 12.34 9.59 -21.36%
DY 8.51 4.27 4.96 6.73 15.22 3.50 0.00 -
P/NAPS 0.40 0.44 0.40 0.44 0.39 0.43 0.64 -26.83%

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