[SYGROUP] QoQ TTM 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- -13.59%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 693,684 638,999 600,106 592,194 560,065 495,620 30.88%
PBT 54,811 49,182 55,538 69,501 85,295 189,900 -63.01%
Tax -3,915 -2,476 -2,086 1,927 -1,525 -3,823 1.92%
NP 50,896 46,706 53,452 71,428 83,770 186,077 -64.57%
-
NP to SH 52,864 50,842 57,536 76,374 88,384 189,054 -63.94%
-
Tax Rate 7.14% 5.03% 3.76% -2.77% 1.79% 2.01% -
Total Cost 642,788 592,293 546,654 520,766 476,295 309,543 79.48%
-
Net Worth 1,403,999 1,403,999 1,405,871 1,527,018 1,452,180 1,404,566 -0.03%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 86,064 65,064 74,077 60,552 37,515 37,515 94.37%
Div Payout % 162.80% 127.97% 128.75% 79.28% 42.45% 19.84% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,403,999 1,403,999 1,405,871 1,527,018 1,452,180 1,404,566 -0.03%
NOSH 1,200,000 1,200,000 1,201,600 1,316,395 1,262,765 1,200,483 -0.03%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.34% 7.31% 8.91% 12.06% 14.96% 37.54% -
ROE 3.77% 3.62% 4.09% 5.00% 6.09% 13.46% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 57.81 53.25 49.94 44.99 44.35 41.29 30.91%
EPS 4.41 4.24 4.79 5.80 7.00 15.75 -63.90%
DPS 7.17 5.42 6.16 4.60 2.97 3.13 94.15%
NAPS 1.17 1.17 1.17 1.16 1.15 1.17 0.00%
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 CAGR
RPS 57.81 53.25 50.01 49.35 46.67 41.30 30.88%
EPS 4.41 4.24 4.79 6.36 7.37 15.75 -63.90%
DPS 7.17 5.42 6.17 5.05 3.13 3.13 94.15%
NAPS 1.17 1.17 1.1716 1.2725 1.2102 1.1705 -0.03%
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 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.50 0.44 0.49 0.63 0.81 1.03 -
P/RPS 0.86 0.83 0.98 1.40 1.83 2.49 -57.29%
P/EPS 11.35 10.39 10.23 10.86 11.57 6.54 55.46%
EY 8.81 9.63 9.77 9.21 8.64 15.29 -35.67%
DY 14.34 12.32 12.58 7.30 3.67 3.03 247.04%
P/NAPS 0.43 0.38 0.42 0.54 0.70 0.88 -43.62%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/05/12 27/02/12 30/11/11 26/08/11 26/05/11 28/02/11 -
Price 0.47 0.52 0.46 0.50 0.74 0.80 -
P/RPS 0.81 0.98 0.92 1.11 1.67 1.94 -50.29%
P/EPS 10.67 12.27 9.61 8.62 10.57 5.08 81.12%
EY 9.37 8.15 10.41 11.60 9.46 19.69 -44.81%
DY 15.26 10.43 13.40 9.20 4.01 3.91 197.41%
P/NAPS 0.40 0.44 0.39 0.43 0.64 0.68 -34.60%

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