[SYGROUP] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -84.27%
YoY- -61.06%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 721,101 524,353 343,923 161,977 592,194 422,862 297,118 80.69%
PBT 62,086 44,518 30,769 17,089 69,501 59,207 51,087 13.89%
Tax -859 -3,925 -4,599 -4,964 1,927 1,918 -195 168.96%
NP 61,227 40,593 26,170 12,125 71,428 61,125 50,892 13.13%
-
NP to SH 57,078 41,542 27,651 12,016 76,374 65,053 53,183 4.82%
-
Tax Rate 1.38% 8.82% 14.95% 29.05% -2.77% -3.24% 0.38% -
Total Cost 659,874 483,760 317,753 149,852 520,766 361,737 246,226 93.05%
-
Net Worth 1,127,999 1,403,999 1,403,999 1,405,871 1,435,880 1,406,220 1,420,641 -14.26%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 21,000 21,000 21,000 21,028 21,661 - 30,355 -21.79%
Div Payout % 36.79% 50.55% 75.95% 175.00% 28.36% - 57.08% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,127,999 1,403,999 1,403,999 1,405,871 1,435,880 1,406,220 1,420,641 -14.26%
NOSH 1,200,000 1,200,000 1,200,000 1,201,600 1,237,828 1,262,765 1,200,483 -0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.49% 7.74% 7.61% 7.49% 12.06% 14.46% 17.13% -
ROE 5.06% 2.96% 1.97% 0.85% 5.32% 4.63% 3.74% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.09 43.70 28.66 13.48 47.84 34.58 24.47 82.11%
EPS 4.76 3.46 2.30 1.00 6.17 5.32 4.38 5.70%
DPS 1.75 1.75 1.75 1.75 1.75 0.00 2.50 -21.17%
NAPS 0.94 1.17 1.17 1.17 1.16 1.15 1.17 -13.58%
Adjusted Per Share Value based on latest NOSH - 1,201,600
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 63.64 46.28 30.35 14.30 52.27 37.32 26.22 80.70%
EPS 5.04 3.67 2.44 1.06 6.74 5.74 4.69 4.91%
DPS 1.85 1.85 1.85 1.86 1.91 0.00 2.68 -21.91%
NAPS 0.9955 1.2391 1.2391 1.2408 1.2673 1.2411 1.2538 -14.26%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.50 0.44 0.49 0.63 0.81 1.03 -
P/RPS 0.68 1.14 1.54 3.63 1.32 2.34 4.21 -70.37%
P/EPS 8.62 14.44 19.10 49.00 10.21 15.23 23.52 -48.81%
EY 11.60 6.92 5.24 2.04 9.79 6.57 4.25 95.42%
DY 4.27 3.50 3.98 3.57 2.78 0.00 2.43 45.66%
P/NAPS 0.44 0.43 0.38 0.42 0.54 0.70 0.88 -37.03%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 27/02/12 30/11/11 26/08/11 26/05/11 28/02/11 -
Price 0.41 0.47 0.52 0.46 0.50 0.74 0.80 -
P/RPS 0.68 1.08 1.81 3.41 1.05 2.14 3.27 -64.93%
P/EPS 8.62 13.58 22.57 46.00 8.10 13.91 18.26 -39.40%
EY 11.60 7.37 4.43 2.17 12.34 7.19 5.48 64.93%
DY 4.27 3.72 3.37 3.80 3.50 0.00 3.13 23.02%
P/NAPS 0.44 0.40 0.44 0.39 0.43 0.64 0.68 -25.20%

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