[SYGROUP] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 26124.14%
YoY- -70.26%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,088,163 1,128,918 1,088,065 1,026,029 990,031 909,940 866,856 16.35%
PBT 5,476 10,799 21,898 12,729 5,820 8,852 1,804 109.50%
Tax -5,144 -4,151 -7,150 -4,919 -4,632 -4,219 4,020 -
NP 332 6,648 14,748 7,810 1,188 4,633 5,824 -85.16%
-
NP to SH 1,357 7,826 17,080 7,547 -29 3,071 7,593 -68.23%
-
Tax Rate 93.94% 38.44% 32.65% 38.64% 79.59% 47.66% -222.84% -
Total Cost 1,087,831 1,122,270 1,073,317 1,018,219 988,843 905,307 861,032 16.85%
-
Net Worth 1,116,000 1,127,999 1,116,000 1,116,000 1,116,000 1,127,999 1,391,999 -13.68%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 12,000 24,000 36,000 57,000 -
Div Payout % - - - 159.00% 0.00% 1,172.26% 750.69% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,116,000 1,127,999 1,116,000 1,116,000 1,116,000 1,127,999 1,391,999 -13.68%
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
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 0.03% 0.59% 1.36% 0.76% 0.12% 0.51% 0.67% -
ROE 0.12% 0.69% 1.53% 0.68% 0.00% 0.27% 0.55% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 90.68 94.08 90.67 85.50 82.50 75.83 72.24 16.34%
EPS 0.11 0.65 1.42 0.63 0.00 0.26 0.63 -68.72%
DPS 0.00 0.00 0.00 1.00 2.00 3.00 4.75 -
NAPS 0.93 0.94 0.93 0.93 0.93 0.94 1.16 -13.68%
Adjusted Per Share Value based on latest NOSH - 1,200,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 96.04 99.63 96.03 90.55 87.38 80.31 76.51 16.34%
EPS 0.12 0.69 1.51 0.67 0.00 0.27 0.67 -68.19%
DPS 0.00 0.00 0.00 1.06 2.12 3.18 5.03 -
NAPS 0.9849 0.9955 0.9849 0.9849 0.9849 0.9955 1.2285 -13.68%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.57 0.515 0.45 0.445 0.435 0.43 0.45 -
P/RPS 0.63 0.55 0.50 0.52 0.53 0.57 0.62 1.07%
P/EPS 504.05 78.97 31.62 70.76 -18,000.00 168.02 71.12 268.52%
EY 0.20 1.27 3.16 1.41 -0.01 0.60 1.41 -72.76%
DY 0.00 0.00 0.00 2.25 4.60 6.98 10.56 -
P/NAPS 0.61 0.55 0.48 0.48 0.47 0.46 0.39 34.70%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 29/08/14 29/05/14 28/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.49 0.535 0.475 0.495 0.435 0.395 0.455 -
P/RPS 0.54 0.57 0.52 0.58 0.53 0.52 0.63 -9.75%
P/EPS 433.31 82.03 33.37 78.71 -18,000.00 154.35 71.91 230.77%
EY 0.23 1.22 3.00 1.27 -0.01 0.65 1.39 -69.82%
DY 0.00 0.00 0.00 2.02 4.60 7.59 10.44 -
P/NAPS 0.53 0.57 0.51 0.53 0.47 0.42 0.39 22.66%

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