[SYGROUP] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 45.07%
YoY- 131.71%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 963,936 897,680 770,198 713,246 653,844 610,942 565,480 42.65%
PBT 192,977 154,433 66,942 40,523 28,468 18,493 -29,801 -
Tax -11,652 -11,748 -2,906 -2,564 -2,113 -1,125 769 -
NP 181,325 142,685 64,036 37,959 26,355 17,368 -29,032 -
-
NP to SH 180,148 141,801 63,085 37,098 25,572 16,615 -29,761 -
-
Tax Rate 6.04% 7.61% 4.34% 6.33% 7.42% 6.08% - -
Total Cost 782,611 754,995 706,162 675,287 627,489 593,574 594,512 20.09%
-
Net Worth 1,112,944 1,057,413 981,734 956,811 934,379 922,699 922,699 13.29%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 1,112,944 1,057,413 981,734 956,811 934,379 922,699 922,699 13.29%
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
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 18.81% 15.89% 8.31% 5.32% 4.03% 2.84% -5.13% -
ROE 16.19% 13.41% 6.43% 3.88% 2.74% 1.80% -3.23% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 84.01 78.10 66.68 61.13 55.98 52.31 48.42 44.34%
EPS 15.70 12.34 5.46 3.18 2.19 1.42 -2.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.97 0.92 0.85 0.82 0.80 0.79 0.79 14.65%
Adjusted Per Share Value based on latest NOSH - 1,200,000
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 85.07 79.23 67.98 62.95 57.71 53.92 49.91 42.64%
EPS 15.90 12.51 5.57 3.27 2.26 1.47 -2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9823 0.9332 0.8664 0.8445 0.8247 0.8143 0.8143 13.30%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.675 0.41 0.39 0.33 0.345 0.355 0.335 -
P/RPS 0.80 0.52 0.58 0.54 0.62 0.68 0.69 10.35%
P/EPS 4.30 3.32 7.14 10.38 15.76 24.96 -13.15 -
EY 23.26 30.09 14.01 9.63 6.35 4.01 -7.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.45 0.46 0.40 0.43 0.45 0.42 40.52%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 30/05/22 28/02/22 29/11/21 30/08/21 28/05/21 -
Price 0.755 0.47 0.38 0.395 0.335 0.35 0.355 -
P/RPS 0.90 0.60 0.57 0.65 0.60 0.67 0.73 14.96%
P/EPS 4.81 3.81 6.96 12.42 15.30 24.60 -13.93 -
EY 20.80 26.25 14.37 8.05 6.54 4.06 -7.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.51 0.45 0.48 0.42 0.44 0.45 44.24%

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