[SYGROUP] QoQ Quarter Result on 31-Dec-2011 [#2]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 30.12%
YoY- -29.98%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 216,601 196,748 180,429 181,946 161,977 169,332 125,744 43.55%
PBT 10,105 8,759 13,749 13,679 17,089 10,294 8,120 15.65%
Tax -238 3,066 674 366 -4,964 9 2,113 -
NP 9,867 11,825 14,423 14,045 12,125 10,303 10,233 -2.39%
-
NP to SH 9,419 14,834 13,892 15,635 12,016 11,321 11,870 -14.25%
-
Tax Rate 2.36% -35.00% -4.90% -2.68% 29.05% -0.09% -26.02% -
Total Cost 206,734 184,923 166,006 167,901 149,852 159,029 115,511 47.25%
-
Net Worth 1,415,999 1,127,999 1,403,999 1,403,999 1,405,871 1,527,018 1,452,180 -1.66%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 12,000 21,000 21,000 21,000 21,028 23,036 - -
Div Payout % 127.40% 141.57% 151.17% 134.31% 175.00% 203.49% - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 1,415,999 1,127,999 1,403,999 1,403,999 1,405,871 1,527,018 1,452,180 -1.66%
NOSH 1,200,000 1,200,000 1,200,000 1,200,000 1,201,600 1,316,395 1,262,765 -3.33%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 4.56% 6.01% 7.99% 7.72% 7.49% 6.08% 8.14% -
ROE 0.67% 1.32% 0.99% 1.11% 0.85% 0.74% 0.82% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.05 16.40 15.04 15.16 13.48 12.86 9.96 48.48%
EPS 0.79 1.24 1.16 1.30 1.00 0.86 0.94 -10.91%
DPS 1.00 1.75 1.75 1.75 1.75 1.75 0.00 -
NAPS 1.18 0.94 1.17 1.17 1.17 1.16 1.15 1.72%
Adjusted Per Share Value based on latest NOSH - 1,200,000
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 18.05 16.40 15.04 15.16 13.50 14.11 10.48 43.54%
EPS 0.79 1.24 1.16 1.30 1.00 0.94 0.99 -13.93%
DPS 1.00 1.75 1.75 1.75 1.75 1.92 0.00 -
NAPS 1.18 0.94 1.17 1.17 1.1716 1.2725 1.2102 -1.66%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.44 0.41 0.50 0.44 0.49 0.63 0.81 -
P/RPS 2.44 2.50 3.33 2.90 3.63 4.90 8.13 -55.07%
P/EPS 56.06 33.17 43.19 33.77 49.00 73.26 86.17 -24.85%
EY 1.78 3.02 2.32 2.96 2.04 1.37 1.16 32.93%
DY 2.27 4.27 3.50 3.98 3.57 2.78 0.00 -
P/NAPS 0.37 0.44 0.43 0.38 0.42 0.54 0.70 -34.55%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/11/12 29/08/12 30/05/12 27/02/12 30/11/11 26/08/11 26/05/11 -
Price 0.47 0.41 0.47 0.52 0.46 0.50 0.74 -
P/RPS 2.60 2.50 3.13 3.43 3.41 3.89 7.43 -50.24%
P/EPS 59.88 33.17 40.60 39.91 46.00 58.14 78.72 -16.62%
EY 1.67 3.02 2.46 2.51 2.17 1.72 1.27 19.96%
DY 2.13 4.27 3.72 3.37 3.80 3.50 0.00 -
P/NAPS 0.40 0.44 0.40 0.44 0.39 0.43 0.64 -26.83%

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