[SYGROUP] QoQ Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 9.73%
YoY- 117.51%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 724,180 610,943 598,764 591,704 552,572 599,164 643,674 8.16%
PBT 53,432 18,494 15,288 14,468 13,532 -160,677 -159,213 -
Tax -4,580 -1,125 -448 -414 -628 847 -344 460.85%
NP 48,852 17,369 14,840 14,054 12,904 -159,830 -159,557 -
-
NP to SH 47,648 16,616 13,934 12,970 11,820 -160,515 -160,404 -
-
Tax Rate 8.57% 6.08% 2.93% 2.86% 4.64% - - -
Total Cost 675,328 593,574 583,924 577,650 539,668 758,994 803,231 -10.91%
-
Net Worth 934,379 922,699 922,699 922,983 911,447 899,979 948,132 -0.96%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 934,379 922,699 922,699 922,983 911,447 899,979 948,132 -0.96%
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
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.75% 2.84% 2.48% 2.38% 2.34% -26.68% -24.79% -
ROE 5.10% 1.80% 1.51% 1.41% 1.30% -17.84% -16.92% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 62.00 52.31 51.27 50.65 47.29 51.26 54.99 8.31%
EPS 4.08 1.42 1.19 1.12 1.00 -13.71 -13.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.79 0.79 0.79 0.78 0.77 0.81 -0.82%
Adjusted Per Share Value based on latest NOSH - 1,200,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 60.35 50.91 49.90 49.31 46.05 49.93 53.64 8.16%
EPS 3.97 1.38 1.16 1.08 0.99 -13.38 -13.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7786 0.7689 0.7689 0.7692 0.7595 0.75 0.7901 -0.97%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.345 0.355 0.335 0.32 0.15 0.185 0.14 -
P/RPS 0.56 0.68 0.65 0.63 0.32 0.36 0.25 71.11%
P/EPS 8.46 24.95 28.08 28.83 14.83 -1.35 -1.02 -
EY 11.82 4.01 3.56 3.47 6.74 -74.23 -97.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.45 0.42 0.41 0.19 0.24 0.17 85.53%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 29/11/21 30/08/21 28/05/21 26/02/21 27/11/20 28/08/20 29/05/20 -
Price 0.335 0.35 0.355 0.36 0.18 0.175 0.195 -
P/RPS 0.54 0.67 0.69 0.71 0.38 0.34 0.35 33.48%
P/EPS 8.21 24.60 29.76 32.43 17.79 -1.27 -1.42 -
EY 12.18 4.06 3.36 3.08 5.62 -78.48 -70.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.44 0.45 0.46 0.23 0.23 0.24 45.17%

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