[SYGROUP] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 723.05%
YoY- -32.91%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 525,088 735,604 1,023,748 1,186,768 866,404 647,908 616,260 -2.63%
PBT 4,944 24,940 7,000 28,292 40,420 68,356 124,208 -41.53%
Tax -2,436 -8,400 -6,576 -2,604 -952 -19,856 -3,804 -7.15%
NP 2,508 16,540 424 25,688 39,468 48,500 120,404 -47.51%
-
NP to SH -2,504 16,420 -600 25,276 37,676 48,064 123,416 -
-
Tax Rate 49.27% 33.68% 93.94% 9.20% 2.36% 29.05% 3.06% -
Total Cost 522,580 719,064 1,023,324 1,161,080 826,936 599,408 495,856 0.87%
-
Net Worth 1,151,999 1,151,999 1,116,000 1,116,000 1,415,999 1,405,871 345,156 22.22%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 48,000 84,112 30,013 -
Div Payout % - - - - 127.40% 175.00% 24.32% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,151,999 1,151,999 1,116,000 1,116,000 1,415,999 1,405,871 345,156 22.22%
NOSH 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,201,600 300,136 25.95%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.48% 2.25% 0.04% 2.16% 4.56% 7.49% 19.54% -
ROE -0.22% 1.43% -0.05% 2.26% 2.66% 3.42% 35.76% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 43.76 61.30 85.31 98.90 72.20 53.92 205.33 -22.69%
EPS -0.20 1.20 -0.04 2.12 3.16 4.00 41.12 -
DPS 0.00 0.00 0.00 0.00 4.00 7.00 10.00 -
NAPS 0.96 0.96 0.93 0.93 1.18 1.17 1.15 -2.96%
Adjusted Per Share Value based on latest NOSH - 1,200,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 46.34 64.92 90.35 104.74 76.47 57.18 54.39 -2.63%
EPS -0.22 1.45 -0.05 2.23 3.33 4.24 10.89 -
DPS 0.00 0.00 0.00 0.00 4.24 7.42 2.65 -
NAPS 1.0167 1.0167 0.9849 0.9849 1.2497 1.2408 0.3046 22.22%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.255 0.345 0.57 0.435 0.44 0.49 1.08 -
P/RPS 0.58 0.56 0.67 0.44 0.61 0.91 0.53 1.51%
P/EPS -122.20 25.21 -1,140.00 20.65 14.01 12.25 2.63 -
EY -0.82 3.97 -0.09 4.84 7.14 8.16 38.07 -
DY 0.00 0.00 0.00 0.00 9.09 14.29 9.26 -
P/NAPS 0.27 0.36 0.61 0.47 0.37 0.42 0.94 -18.75%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 29/11/16 30/11/15 26/11/14 29/11/13 28/11/12 30/11/11 26/11/10 -
Price 0.27 0.36 0.49 0.435 0.47 0.46 1.04 -
P/RPS 0.62 0.59 0.57 0.44 0.65 0.85 0.51 3.30%
P/EPS -129.39 26.31 -980.00 20.65 14.97 11.50 2.53 -
EY -0.77 3.80 -0.10 4.84 6.68 8.70 39.54 -
DY 0.00 0.00 0.00 0.00 8.51 15.22 9.62 -
P/NAPS 0.28 0.38 0.53 0.47 0.40 0.39 0.90 -17.66%

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