[SYGROUP] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 72.37%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 161,977 592,194 422,862 297,118 154,065 320,929 190,208 -10.14%
PBT 17,089 69,501 59,207 51,087 31,052 156,414 136,519 -74.94%
Tax -4,964 1,927 1,918 -195 -951 -5,411 -2,897 43.14%
NP 12,125 71,428 61,125 50,892 30,101 151,003 133,622 -79.77%
-
NP to SH 12,016 76,374 65,053 53,183 30,854 152,531 133,622 -79.89%
-
Tax Rate 29.05% -2.77% -3.24% 0.38% 3.06% 3.46% 2.12% -
Total Cost 149,852 520,766 361,737 246,226 123,964 169,926 56,586 91.29%
-
Net Worth 1,405,871 1,435,880 1,406,220 1,420,641 345,156 289,079 455,665 111.78%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 21,028 21,661 - 30,355 7,503 6,395 - -
Div Payout % 175.00% 28.36% - 57.08% 24.32% 4.19% - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,405,871 1,435,880 1,406,220 1,420,641 345,156 289,079 455,665 111.78%
NOSH 1,201,600 1,237,828 1,262,765 1,200,483 300,136 255,822 133,262 332.63%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.49% 12.06% 14.46% 17.13% 19.54% 47.05% 70.25% -
ROE 0.85% 5.32% 4.63% 3.74% 8.94% 52.76% 29.32% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.48 47.84 34.58 24.47 51.33 125.45 47.59 -56.83%
EPS 1.00 6.17 5.32 4.38 10.28 23.06 33.43 -90.34%
DPS 1.75 1.75 0.00 2.50 2.50 2.50 0.00 -
NAPS 1.17 1.16 1.15 1.17 1.15 1.13 1.14 1.74%
Adjusted Per Share Value based on latest NOSH - 1,200,483
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 13.50 49.35 35.24 24.76 12.84 26.74 15.85 -10.13%
EPS 1.00 6.36 5.42 4.43 2.57 12.71 11.14 -79.92%
DPS 1.75 1.81 0.00 2.53 0.63 0.53 0.00 -
NAPS 1.1716 1.1966 1.1719 1.1839 0.2876 0.2409 0.3797 111.80%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 - -
Price 0.49 0.63 0.81 1.03 1.08 1.11 0.00 -
P/RPS 3.63 1.32 2.34 4.21 2.10 0.88 0.00 -
P/EPS 49.00 10.21 15.23 23.52 10.51 1.86 0.00 -
EY 2.04 9.79 6.57 4.25 9.52 53.72 0.00 -
DY 3.57 2.78 0.00 2.43 2.31 2.25 0.00 -
P/NAPS 0.42 0.54 0.70 0.88 0.94 0.98 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 26/08/11 26/05/11 28/02/11 26/11/10 30/08/10 18/06/10 -
Price 0.46 0.50 0.74 0.80 1.04 1.09 0.00 -
P/RPS 3.41 1.05 2.14 3.27 2.03 0.87 0.00 -
P/EPS 46.00 8.10 13.91 18.26 10.12 1.83 0.00 -
EY 2.17 12.34 7.19 5.48 9.88 54.70 0.00 -
DY 3.80 3.50 0.00 3.13 2.40 2.29 0.00 -
P/NAPS 0.39 0.43 0.64 0.68 0.90 0.96 0.00 -

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