[SYGROUP] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 13.2%
YoY- 315.85%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 989,204 897,682 811,106 796,312 724,180 610,943 598,764 39.70%
PBT 207,608 154,434 79,888 58,528 53,432 18,494 15,288 468.29%
Tax -4,196 -11,749 -2,822 -3,292 -4,580 -1,125 -448 343.72%
NP 203,412 142,685 77,065 55,236 48,852 17,369 14,840 471.83%
-
NP to SH 201,036 141,801 75,896 53,936 47,648 16,616 13,934 491.68%
-
Tax Rate 2.02% 7.61% 3.53% 5.62% 8.57% 6.08% 2.93% -
Total Cost 785,792 754,997 734,041 741,076 675,328 593,574 583,924 21.86%
-
Net Worth 1,112,944 1,057,413 981,734 956,811 934,379 922,699 922,699 13.29%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,112,944 1,057,413 981,734 956,811 934,379 922,699 922,699 13.29%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 20.56% 15.89% 9.50% 6.94% 6.75% 2.84% 2.48% -
ROE 18.06% 13.41% 7.73% 5.64% 5.10% 1.80% 1.51% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 86.22 78.10 70.23 68.25 62.00 52.31 51.27 41.37%
EPS 17.52 12.23 6.52 4.62 4.08 1.42 1.19 499.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.92 0.85 0.82 0.80 0.79 0.79 14.65%
Adjusted Per Share Value based on latest NOSH - 1,200,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 82.43 74.81 67.59 66.36 60.35 50.91 49.90 39.69%
EPS 16.75 11.82 6.32 4.49 3.97 1.38 1.16 492.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9275 0.8812 0.8181 0.7973 0.7786 0.7689 0.7689 13.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.675 0.41 0.39 0.33 0.345 0.355 0.335 -
P/RPS 0.78 0.52 0.56 0.48 0.56 0.68 0.65 12.91%
P/EPS 3.85 3.32 5.94 7.14 8.46 24.95 28.08 -73.37%
EY 25.96 30.09 16.85 14.01 11.82 4.01 3.56 275.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.45 0.46 0.40 0.43 0.45 0.42 40.52%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 28/02/22 29/11/21 30/08/21 28/05/21 -
Price 0.755 0.47 0.38 0.395 0.335 0.35 0.355 -
P/RPS 0.88 0.60 0.54 0.58 0.54 0.67 0.69 17.58%
P/EPS 4.31 3.81 5.78 8.55 8.21 24.60 29.76 -72.38%
EY 23.21 26.25 17.29 11.70 12.18 4.06 3.36 262.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.51 0.45 0.48 0.42 0.44 0.45 44.24%

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