[SYGROUP] QoQ TTM 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- -11.63%
YoY- -73.11%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 775,724 721,100 693,684 638,999 600,106 592,194 560,065 24.18%
PBT 46,292 53,276 54,811 49,182 55,538 69,501 85,295 -33.39%
Tax 3,868 -858 -3,915 -2,476 -2,086 1,927 -1,525 -
NP 50,160 52,418 50,896 46,706 53,452 71,428 83,770 -28.89%
-
NP to SH 53,780 56,377 52,864 50,842 57,536 76,374 88,384 -28.12%
-
Tax Rate -8.36% 1.61% 7.14% 5.03% 3.76% -2.77% 1.79% -
Total Cost 725,564 668,682 642,788 592,293 546,654 520,766 476,295 32.29%
-
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 75,000 84,028 86,064 65,064 74,077 60,552 37,515 58.49%
Div Payout % 139.46% 149.05% 162.80% 127.97% 128.75% 79.28% 42.45% -
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 6.47% 7.27% 7.34% 7.31% 8.91% 12.06% 14.96% -
ROE 3.80% 5.00% 3.77% 3.62% 4.09% 5.00% 6.09% -
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 64.64 60.09 57.81 53.25 49.94 44.99 44.35 28.46%
EPS 4.48 4.70 4.41 4.24 4.79 5.80 7.00 -25.67%
DPS 6.25 7.00 7.17 5.42 6.16 4.60 2.97 63.99%
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 68.46 63.64 61.22 56.40 52.96 52.27 49.43 24.17%
EPS 4.75 4.98 4.67 4.49 5.08 6.74 7.80 -28.08%
DPS 6.62 7.42 7.60 5.74 6.54 5.34 3.31 58.53%
NAPS 1.2497 0.9955 1.2391 1.2391 1.2408 1.3477 1.2817 -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 0.68 0.68 0.86 0.83 0.98 1.40 1.83 -48.22%
P/EPS 9.82 8.73 11.35 10.39 10.23 10.86 11.57 -10.32%
EY 10.19 11.46 8.81 9.63 9.77 9.21 8.64 11.59%
DY 14.20 17.07 14.34 12.32 12.58 7.30 3.67 145.85%
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 0.73 0.68 0.81 0.98 0.92 1.11 1.67 -42.31%
P/EPS 10.49 8.73 10.67 12.27 9.61 8.62 10.57 -0.50%
EY 9.54 11.46 9.37 8.15 10.41 11.60 9.46 0.56%
DY 13.30 17.07 15.26 10.43 13.40 9.20 4.01 121.91%
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