[SYGROUP] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 9.73%
YoY- 117.51%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 915,368 963,352 796,312 591,704 655,134 674,634 541,904 9.12%
PBT 97,782 181,996 58,528 14,468 -72,456 -6,526 33,408 19.59%
Tax -3,556 -3,472 -3,292 -414 -614 -590 -3,944 -1.71%
NP 94,226 178,524 55,236 14,054 -73,070 -7,116 29,464 21.36%
-
NP to SH 91,138 176,372 53,936 12,970 -74,068 -7,336 28,614 21.28%
-
Tax Rate 3.64% 1.91% 5.62% 2.86% - - 11.81% -
Total Cost 821,142 784,828 741,076 577,650 728,204 681,750 512,440 8.17%
-
Net Worth 1,234,277 1,110,826 956,811 922,983 1,030,611 1,163,196 1,176,000 0.80%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 67,941 28,629 - - - - - -
Div Payout % 74.55% 16.23% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,234,277 1,110,826 956,811 922,983 1,030,611 1,163,196 1,176,000 0.80%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 10.29% 18.53% 6.94% 2.38% -11.15% -1.05% 5.44% -
ROE 7.38% 15.88% 5.64% 1.41% -7.19% -0.63% 2.43% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 80.84 84.12 68.25 50.65 55.94 57.42 45.16 10.18%
EPS 8.04 15.04 4.62 1.12 -6.32 -0.62 2.38 22.48%
DPS 6.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.97 0.82 0.79 0.88 0.99 0.98 1.78%
Adjusted Per Share Value based on latest NOSH - 1,200,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 76.28 80.28 66.36 49.31 54.59 56.22 45.16 9.12%
EPS 7.59 14.70 4.49 1.08 -6.17 -0.61 2.38 21.31%
DPS 5.66 2.39 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0286 0.9257 0.7973 0.7692 0.8588 0.9693 0.98 0.80%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.62 0.745 0.33 0.32 0.20 0.27 0.225 -
P/RPS 0.77 0.89 0.48 0.63 0.36 0.47 0.50 7.45%
P/EPS 7.70 4.84 7.14 28.83 -3.16 -43.24 9.44 -3.33%
EY 12.98 20.67 14.01 3.47 -31.62 -2.31 10.60 3.43%
DY 9.68 3.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.77 0.40 0.41 0.23 0.27 0.23 16.32%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 24/02/23 28/02/22 26/02/21 27/02/20 28/02/19 26/02/18 -
Price 0.645 0.655 0.395 0.36 0.20 0.30 0.25 -
P/RPS 0.80 0.78 0.58 0.71 0.36 0.52 0.55 6.44%
P/EPS 8.01 4.25 8.55 32.43 -3.16 -48.05 10.48 -4.37%
EY 12.48 23.51 11.70 3.08 -31.62 -2.08 9.54 4.57%
DY 9.30 3.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.48 0.46 0.23 0.30 0.26 14.62%

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