[SYGROUP] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 3345.67%
YoY- 763.21%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 541,904 585,924 724,520 1,058,192 1,130,964 898,786 687,846 -3.89%
PBT 33,408 6,362 23,398 31,120 3,604 -4,150 61,538 -9.67%
Tax -3,944 -2,446 -8,176 -13,006 -2,390 -990 -9,198 -13.15%
NP 29,464 3,916 15,222 18,114 1,214 -5,140 52,340 -9.12%
-
NP to SH 28,614 3,712 17,944 19,474 2,256 -6,694 55,302 -10.39%
-
Tax Rate 11.81% 38.45% 34.94% 41.79% 66.32% - 14.95% -
Total Cost 512,440 582,008 709,298 1,040,078 1,129,750 903,926 635,506 -3.52%
-
Net Worth 1,176,000 1,151,999 1,151,999 1,127,999 1,116,000 1,403,999 1,403,999 -2.90%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - 24,000 42,000 -
Div Payout % - - - - - 0.00% 75.95% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,176,000 1,151,999 1,151,999 1,127,999 1,116,000 1,403,999 1,403,999 -2.90%
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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 5.44% 0.67% 2.10% 1.71% 0.11% -0.57% 7.61% -
ROE 2.43% 0.32% 1.56% 1.73% 0.20% -0.48% 3.94% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 45.16 48.83 60.38 88.18 94.25 74.90 57.32 -3.89%
EPS 2.38 0.30 1.50 1.62 0.18 -0.56 4.60 -10.39%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 3.50 -
NAPS 0.98 0.96 0.96 0.94 0.93 1.17 1.17 -2.90%
Adjusted Per Share Value based on latest NOSH - 1,200,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 47.83 51.71 63.94 93.39 99.82 79.32 60.71 -3.89%
EPS 2.53 0.33 1.58 1.72 0.20 -0.59 4.88 -10.36%
DPS 0.00 0.00 0.00 0.00 0.00 2.12 3.71 -
NAPS 1.0379 1.0167 1.0167 0.9955 0.9849 1.2391 1.2391 -2.90%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.225 0.27 0.37 0.425 0.445 0.47 0.44 -
P/RPS 0.50 0.55 0.61 0.48 0.47 0.63 0.77 -6.93%
P/EPS 9.44 87.28 24.74 26.19 236.70 -84.25 9.55 -0.19%
EY 10.60 1.15 4.04 3.82 0.42 -1.19 10.47 0.20%
DY 0.00 0.00 0.00 0.00 0.00 4.26 7.95 -
P/NAPS 0.23 0.28 0.39 0.45 0.48 0.40 0.38 -8.02%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 27/02/12 -
Price 0.25 0.27 0.34 0.445 0.495 0.455 0.52 -
P/RPS 0.55 0.55 0.56 0.50 0.53 0.61 0.91 -8.04%
P/EPS 10.48 87.28 22.74 27.42 263.30 -81.57 11.28 -1.21%
EY 9.54 1.15 4.40 3.65 0.38 -1.23 8.86 1.23%
DY 0.00 0.00 0.00 0.00 0.00 4.40 6.73 -
P/NAPS 0.26 0.28 0.35 0.47 0.53 0.39 0.44 -8.38%

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