[SYGROUP] QoQ TTM Result on 30-Sep-2012 [#1]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -4.61%
YoY- -6.53%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
TTM Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 909,940 866,856 826,570 775,724 721,100 693,684 638,999 26.60%
PBT 8,852 1,804 20,433 46,292 53,276 54,811 49,182 -68.15%
Tax -4,219 4,020 3,245 3,868 -858 -3,915 -2,476 42.70%
NP 4,633 5,824 23,678 50,160 52,418 50,896 46,706 -78.60%
-
NP to SH 3,071 7,593 25,379 53,780 56,377 52,864 50,842 -84.63%
-
Tax Rate 47.66% -222.84% -15.88% -8.36% 1.61% 7.14% 5.03% -
Total Cost 905,307 861,032 802,892 725,564 668,682 642,788 592,293 32.72%
-
Net Worth 1,127,999 1,391,999 1,403,999 1,415,999 1,127,999 1,403,999 1,403,999 -13.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 36,000 57,000 66,000 75,000 84,028 86,064 65,064 -32.62%
Div Payout % 1,172.26% 750.69% 260.06% 139.46% 149.05% 162.80% 127.97% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,127,999 1,391,999 1,403,999 1,415,999 1,127,999 1,403,999 1,403,999 -13.58%
NOSH 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.51% 0.67% 2.86% 6.47% 7.27% 7.34% 7.31% -
ROE 0.27% 0.55% 1.81% 3.80% 5.00% 3.77% 3.62% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 75.83 72.24 68.88 64.64 60.09 57.81 53.25 26.60%
EPS 0.26 0.63 2.11 4.48 4.70 4.41 4.24 -84.47%
DPS 3.00 4.75 5.50 6.25 7.00 7.17 5.42 -32.61%
NAPS 0.94 1.16 1.17 1.18 0.94 1.17 1.17 -13.58%
Adjusted Per Share Value based on latest NOSH - 1,200,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 80.31 76.51 72.95 68.46 63.64 61.22 56.40 26.59%
EPS 0.27 0.67 2.24 4.75 4.98 4.67 4.49 -84.67%
DPS 3.18 5.03 5.82 6.62 7.42 7.60 5.74 -32.56%
NAPS 0.9955 1.2285 1.2391 1.2497 0.9955 1.2391 1.2391 -13.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.43 0.45 0.47 0.44 0.41 0.50 0.44 -
P/RPS 0.57 0.62 0.68 0.68 0.68 0.86 0.83 -22.17%
P/EPS 168.02 71.12 22.22 9.82 8.73 11.35 10.39 540.57%
EY 0.60 1.41 4.50 10.19 11.46 8.81 9.63 -84.31%
DY 6.98 10.56 11.70 14.20 17.07 14.34 12.32 -31.55%
P/NAPS 0.46 0.39 0.40 0.37 0.44 0.43 0.38 13.59%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 28/11/12 29/08/12 30/05/12 27/02/12 -
Price 0.395 0.455 0.455 0.47 0.41 0.47 0.52 -
P/RPS 0.52 0.63 0.66 0.73 0.68 0.81 0.98 -34.48%
P/EPS 154.35 71.91 21.51 10.49 8.73 10.67 12.27 441.72%
EY 0.65 1.39 4.65 9.54 11.46 9.37 8.15 -81.50%
DY 7.59 10.44 12.09 13.30 17.07 15.26 10.43 -19.11%
P/NAPS 0.42 0.39 0.39 0.40 0.44 0.40 0.44 -3.05%

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