[SYGROUP] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -70.08%
YoY- -85.64%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,026,029 990,031 909,940 866,856 826,570 775,724 721,100 26.42%
PBT 12,729 5,820 8,852 1,804 20,433 46,292 53,276 -61.39%
Tax -4,919 -4,632 -4,219 4,020 3,245 3,868 -858 219.30%
NP 7,810 1,188 4,633 5,824 23,678 50,160 52,418 -71.79%
-
NP to SH 7,547 -29 3,071 7,593 25,379 53,780 56,377 -73.73%
-
Tax Rate 38.64% 79.59% 47.66% -222.84% -15.88% -8.36% 1.61% -
Total Cost 1,018,219 988,843 905,307 861,032 802,892 725,564 668,682 32.25%
-
Net Worth 1,116,000 1,116,000 1,127,999 1,391,999 1,403,999 1,415,999 1,127,999 -0.70%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 12,000 24,000 36,000 57,000 66,000 75,000 84,028 -72.58%
Div Payout % 159.00% 0.00% 1,172.26% 750.69% 260.06% 139.46% 149.05% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,116,000 1,116,000 1,127,999 1,391,999 1,403,999 1,415,999 1,127,999 -0.70%
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
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.76% 0.12% 0.51% 0.67% 2.86% 6.47% 7.27% -
ROE 0.68% 0.00% 0.27% 0.55% 1.81% 3.80% 5.00% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 85.50 82.50 75.83 72.24 68.88 64.64 60.09 26.42%
EPS 0.63 0.00 0.26 0.63 2.11 4.48 4.70 -73.71%
DPS 1.00 2.00 3.00 4.75 5.50 6.25 7.00 -72.57%
NAPS 0.93 0.93 0.94 1.16 1.17 1.18 0.94 -0.70%
Adjusted Per Share Value based on latest NOSH - 1,200,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 90.55 87.38 80.31 76.51 72.95 68.46 63.64 26.42%
EPS 0.67 0.00 0.27 0.67 2.24 4.75 4.98 -73.64%
DPS 1.06 2.12 3.18 5.03 5.82 6.62 7.42 -72.57%
NAPS 0.9849 0.9849 0.9955 1.2285 1.2391 1.2497 0.9955 -0.70%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.445 0.435 0.43 0.45 0.47 0.44 0.41 -
P/RPS 0.52 0.53 0.57 0.62 0.68 0.68 0.68 -16.33%
P/EPS 70.76 -18,000.00 168.02 71.12 22.22 9.82 8.73 301.97%
EY 1.41 -0.01 0.60 1.41 4.50 10.19 11.46 -75.16%
DY 2.25 4.60 6.98 10.56 11.70 14.20 17.07 -74.00%
P/NAPS 0.48 0.47 0.46 0.39 0.40 0.37 0.44 5.95%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 28/11/12 29/08/12 -
Price 0.495 0.435 0.395 0.455 0.455 0.47 0.41 -
P/RPS 0.58 0.53 0.52 0.63 0.66 0.73 0.68 -10.03%
P/EPS 78.71 -18,000.00 154.35 71.91 21.51 10.49 8.73 331.45%
EY 1.27 -0.01 0.65 1.39 4.65 9.54 11.46 -76.83%
DY 2.02 4.60 7.59 10.44 12.09 13.30 17.07 -75.80%
P/NAPS 0.53 0.47 0.42 0.39 0.39 0.40 0.44 13.17%

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