[SYGROUP] YoY Annualized Quarter 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- -91.07%
YoY- 133.7%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 585,924 724,520 1,058,192 1,130,964 898,786 687,846 594,236 -0.23%
PBT 6,362 23,398 31,120 3,604 -4,150 61,538 102,174 -37.01%
Tax -2,446 -8,176 -13,006 -2,390 -990 -9,198 -390 35.76%
NP 3,916 15,222 18,114 1,214 -5,140 52,340 101,784 -41.86%
-
NP to SH 3,712 17,944 19,474 2,256 -6,694 55,302 106,366 -42.80%
-
Tax Rate 38.45% 34.94% 41.79% 66.32% - 14.95% 0.38% -
Total Cost 582,008 709,298 1,040,078 1,129,750 903,926 635,506 492,452 2.82%
-
Net Worth 1,151,999 1,151,999 1,127,999 1,116,000 1,403,999 1,403,999 1,420,641 -3.43%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - 24,000 42,000 60,711 -
Div Payout % - - - - 0.00% 75.95% 57.08% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,151,999 1,151,999 1,127,999 1,116,000 1,403,999 1,403,999 1,420,641 -3.43%
NOSH 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,483 -0.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 0.67% 2.10% 1.71% 0.11% -0.57% 7.61% 17.13% -
ROE 0.32% 1.56% 1.73% 0.20% -0.48% 3.94% 7.49% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 48.83 60.38 88.18 94.25 74.90 57.32 48.94 -0.03%
EPS 0.30 1.50 1.62 0.18 -0.56 4.60 8.76 -42.98%
DPS 0.00 0.00 0.00 0.00 2.00 3.50 5.00 -
NAPS 0.96 0.96 0.94 0.93 1.17 1.17 1.17 -3.24%
Adjusted Per Share Value based on latest NOSH - 1,200,000
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 51.71 63.94 93.39 99.82 79.32 60.71 52.45 -0.23%
EPS 0.33 1.58 1.72 0.20 -0.59 4.88 9.39 -42.73%
DPS 0.00 0.00 0.00 0.00 2.12 3.71 5.36 -
NAPS 1.0167 1.0167 0.9955 0.9849 1.2391 1.2391 1.2538 -3.43%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.27 0.37 0.425 0.445 0.47 0.44 1.03 -
P/RPS 0.55 0.61 0.48 0.47 0.63 0.77 2.10 -19.99%
P/EPS 87.28 24.74 26.19 236.70 -84.25 9.55 11.76 39.62%
EY 1.15 4.04 3.82 0.42 -1.19 10.47 8.50 -28.32%
DY 0.00 0.00 0.00 0.00 4.26 7.95 4.85 -
P/NAPS 0.28 0.39 0.45 0.48 0.40 0.38 0.88 -17.36%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 27/02/12 28/02/11 -
Price 0.27 0.34 0.445 0.495 0.455 0.52 0.80 -
P/RPS 0.55 0.56 0.50 0.53 0.61 0.91 1.63 -16.54%
P/EPS 87.28 22.74 27.42 263.30 -81.57 11.28 9.13 45.63%
EY 1.15 4.40 3.65 0.38 -1.23 8.86 10.95 -31.28%
DY 0.00 0.00 0.00 0.00 4.40 6.73 6.25 -
P/NAPS 0.28 0.35 0.47 0.53 0.39 0.44 0.68 -13.73%

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