[SYGROUP] QoQ 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- -46.84%
YoY- -89.45%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
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 181,946 161,977 169,332 125,744 143,053 154,065 137,203 20.64%
PBT 13,679 17,089 10,294 8,120 20,035 31,052 26,088 -34.89%
Tax 366 -4,964 9 2,113 756 -951 -3,443 -
NP 14,045 12,125 10,303 10,233 20,791 30,101 22,645 -27.20%
-
NP to SH 15,635 12,016 11,321 11,870 22,329 30,854 23,331 -23.36%
-
Tax Rate -2.68% 29.05% -0.09% -26.02% -3.77% 3.06% 13.20% -
Total Cost 167,901 149,852 159,029 115,511 122,262 123,964 114,558 28.93%
-
Net Worth 1,403,999 1,405,871 1,527,018 1,452,180 1,404,566 345,156 287,288 187.15%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 21,000 21,028 23,036 - 30,012 7,503 - -
Div Payout % 134.31% 175.00% 203.49% - 134.41% 24.32% - -
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 1,527,018 1,452,180 1,404,566 345,156 287,288 187.15%
NOSH 1,200,000 1,201,600 1,316,395 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 7.72% 7.49% 6.08% 8.14% 14.53% 19.54% 16.50% -
ROE 1.11% 0.85% 0.74% 0.82% 1.59% 8.94% 8.12% -
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 15.16 13.48 12.86 9.96 11.92 51.33 53.63 -56.82%
EPS 1.30 1.00 0.86 0.94 1.86 10.28 9.12 -72.61%
DPS 1.75 1.75 1.75 0.00 2.50 2.50 0.00 -
NAPS 1.17 1.17 1.16 1.15 1.17 1.15 1.123 2.76%
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 16.06 14.30 14.94 11.10 12.63 13.60 12.11 20.64%
EPS 1.38 1.06 1.00 1.05 1.97 2.72 2.06 -23.38%
DPS 1.85 1.86 2.03 0.00 2.65 0.66 0.00 -
NAPS 1.2391 1.2408 1.3477 1.2817 1.2396 0.3046 0.2536 187.11%
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 2.90 3.63 4.90 8.13 8.64 2.10 2.07 25.12%
P/EPS 33.77 49.00 73.26 86.17 55.38 10.51 12.17 97.09%
EY 2.96 2.04 1.37 1.16 1.81 9.52 8.22 -49.29%
DY 3.98 3.57 2.78 0.00 2.43 2.31 0.00 -
P/NAPS 0.38 0.42 0.54 0.70 0.88 0.94 0.99 -47.09%
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 3.43 3.41 3.89 7.43 6.71 2.03 2.03 41.72%
P/EPS 39.91 46.00 58.14 78.72 43.01 10.12 11.95 122.94%
EY 2.51 2.17 1.72 1.27 2.33 9.88 8.37 -55.09%
DY 3.37 3.80 3.50 0.00 3.13 2.40 0.00 -
P/NAPS 0.44 0.39 0.43 0.64 0.68 0.90 0.97 -40.87%

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