[SYGROUP] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 17.4%
YoY- -49.93%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 524,353 343,923 161,977 592,194 422,862 297,118 154,065 126.09%
PBT 44,518 30,769 17,089 69,501 59,207 51,087 31,052 27.11%
Tax -3,925 -4,599 -4,964 1,927 1,918 -195 -951 157.07%
NP 40,593 26,170 12,125 71,428 61,125 50,892 30,101 22.03%
-
NP to SH 41,542 27,651 12,016 76,374 65,053 53,183 30,854 21.90%
-
Tax Rate 8.82% 14.95% 29.05% -2.77% -3.24% 0.38% 3.06% -
Total Cost 483,760 317,753 149,852 520,766 361,737 246,226 123,964 147.66%
-
Net Worth 1,403,999 1,403,999 1,405,871 1,435,880 1,406,220 1,420,641 345,156 154.60%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 21,000 21,000 21,028 21,661 - 30,355 7,503 98.48%
Div Payout % 50.55% 75.95% 175.00% 28.36% - 57.08% 24.32% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,403,999 1,403,999 1,405,871 1,435,880 1,406,220 1,420,641 345,156 154.60%
NOSH 1,200,000 1,200,000 1,201,600 1,237,828 1,262,765 1,200,483 300,136 151.69%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 7.74% 7.61% 7.49% 12.06% 14.46% 17.13% 19.54% -
ROE 2.96% 1.97% 0.85% 5.32% 4.63% 3.74% 8.94% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 43.70 28.66 13.48 47.84 34.58 24.47 51.33 -10.16%
EPS 3.46 2.30 1.00 6.17 5.32 4.38 10.28 -51.58%
DPS 1.75 1.75 1.75 1.75 0.00 2.50 2.50 -21.14%
NAPS 1.17 1.17 1.17 1.16 1.15 1.17 1.15 1.15%
Adjusted Per Share Value based on latest NOSH - 1,316,395
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 43.70 28.66 13.50 49.35 35.24 24.76 12.84 126.09%
EPS 3.46 2.30 1.00 6.36 5.42 4.43 2.57 21.90%
DPS 1.75 1.75 1.75 1.81 0.00 2.53 0.63 97.48%
NAPS 1.17 1.17 1.1716 1.1966 1.1719 1.1839 0.2876 154.62%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.50 0.44 0.49 0.63 0.81 1.03 1.08 -
P/RPS 1.14 1.54 3.63 1.32 2.34 4.21 2.10 -33.42%
P/EPS 14.44 19.10 49.00 10.21 15.23 23.52 10.51 23.56%
EY 6.92 5.24 2.04 9.79 6.57 4.25 9.52 -19.14%
DY 3.50 3.98 3.57 2.78 0.00 2.43 2.31 31.88%
P/NAPS 0.43 0.38 0.42 0.54 0.70 0.88 0.94 -40.60%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/05/12 27/02/12 30/11/11 26/08/11 26/05/11 28/02/11 26/11/10 -
Price 0.47 0.52 0.46 0.50 0.74 0.80 1.04 -
P/RPS 1.08 1.81 3.41 1.05 2.14 3.27 2.03 -34.31%
P/EPS 13.58 22.57 46.00 8.10 13.91 18.26 10.12 21.63%
EY 7.37 4.43 2.17 12.34 7.19 5.48 9.88 -17.73%
DY 3.72 3.37 3.80 3.50 0.00 3.13 2.40 33.89%
P/NAPS 0.40 0.44 0.39 0.43 0.64 0.68 0.90 -41.73%

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