[SYGROUP] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -18.45%
YoY- -51.32%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 687,846 647,908 592,194 563,816 594,236 616,260 320,929 66.00%
PBT 61,538 68,356 69,501 78,942 102,174 124,208 156,414 -46.21%
Tax -9,198 -19,856 1,927 2,557 -390 -3,804 -5,411 42.29%
NP 52,340 48,500 71,428 81,500 101,784 120,404 151,003 -50.56%
-
NP to SH 55,302 48,064 76,374 86,737 106,366 123,416 152,531 -49.06%
-
Tax Rate 14.95% 29.05% -2.77% -3.24% 0.38% 3.06% 3.46% -
Total Cost 635,506 599,408 520,766 482,316 492,452 495,856 169,926 140.36%
-
Net Worth 1,403,999 1,405,871 1,435,880 1,406,220 1,420,641 345,156 289,079 185.96%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 42,000 84,112 21,661 - 60,711 30,013 6,395 249.50%
Div Payout % 75.95% 175.00% 28.36% - 57.08% 24.32% 4.19% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 1,403,999 1,405,871 1,435,880 1,406,220 1,420,641 345,156 289,079 185.96%
NOSH 1,200,000 1,201,600 1,237,828 1,262,765 1,200,483 300,136 255,822 179.42%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 7.61% 7.49% 12.06% 14.46% 17.13% 19.54% 47.05% -
ROE 3.94% 3.42% 5.32% 6.17% 7.49% 35.76% 52.76% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 57.32 53.92 47.84 46.11 48.94 205.33 125.45 -40.59%
EPS 4.60 4.00 6.17 7.09 8.76 41.12 23.06 -65.75%
DPS 3.50 7.00 1.75 0.00 5.00 10.00 2.50 25.06%
NAPS 1.17 1.17 1.16 1.15 1.17 1.15 1.13 2.33%
Adjusted Per Share Value based on latest NOSH - 1,262,765
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 57.32 53.99 49.35 46.98 49.52 51.36 26.74 66.01%
EPS 4.60 4.01 6.36 7.23 8.86 10.28 12.71 -49.12%
DPS 3.50 7.01 1.81 0.00 5.06 2.50 0.53 250.78%
NAPS 1.17 1.1716 1.1966 1.1719 1.1839 0.2876 0.2409 185.96%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.44 0.49 0.63 0.81 1.03 1.08 1.11 -
P/RPS 0.77 0.91 1.32 1.76 2.10 0.53 0.88 -8.49%
P/EPS 9.55 12.25 10.21 11.42 11.76 2.63 1.86 196.73%
EY 10.47 8.16 9.79 8.76 8.50 38.07 53.72 -66.28%
DY 7.95 14.29 2.78 0.00 4.85 9.26 2.25 131.45%
P/NAPS 0.38 0.42 0.54 0.70 0.88 0.94 0.98 -46.73%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 30/11/11 26/08/11 26/05/11 28/02/11 26/11/10 30/08/10 -
Price 0.52 0.46 0.50 0.74 0.80 1.04 1.09 -
P/RPS 0.91 0.85 1.05 1.60 1.63 0.51 0.87 3.03%
P/EPS 11.28 11.50 8.10 10.43 9.13 2.53 1.83 235.06%
EY 8.86 8.70 12.34 9.59 10.95 39.54 54.70 -70.18%
DY 6.73 15.22 3.50 0.00 6.25 9.62 2.29 104.77%
P/NAPS 0.44 0.39 0.43 0.64 0.68 0.90 0.96 -40.46%

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