[SYGROUP] YoY Cumulative 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- 105.76%
YoY- -32.91%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 131,272 183,901 255,937 296,692 216,601 161,977 154,065 -2.63%
PBT 1,236 6,235 1,750 7,073 10,105 17,089 31,052 -41.53%
Tax -609 -2,100 -1,644 -651 -238 -4,964 -951 -7.15%
NP 627 4,135 106 6,422 9,867 12,125 30,101 -47.51%
-
NP to SH -626 4,105 -150 6,319 9,419 12,016 30,854 -
-
Tax Rate 49.27% 33.68% 93.94% 9.20% 2.36% 29.05% 3.06% -
Total Cost 130,645 179,766 255,831 290,270 206,734 149,852 123,964 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 - - - - 12,000 21,028 7,503 -
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 -0.05% 0.36% -0.01% 0.57% 0.67% 0.85% 8.94% -
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 10.94 15.33 21.33 24.72 18.05 13.48 51.33 -22.69%
EPS -0.05 0.30 -0.01 0.53 0.79 1.00 10.28 -
DPS 0.00 0.00 0.00 0.00 1.00 1.75 2.50 -
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 11.59 16.23 22.59 26.19 19.12 14.30 13.60 -2.62%
EPS -0.06 0.36 -0.01 0.56 0.83 1.06 2.72 -
DPS 0.00 0.00 0.00 0.00 1.06 1.86 0.66 -
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 2.33 2.25 2.67 1.76 2.44 3.63 2.10 1.74%
P/EPS -488.82 100.85 -4,560.00 82.61 56.06 49.00 10.51 -
EY -0.20 0.99 -0.02 1.21 1.78 2.04 9.52 -
DY 0.00 0.00 0.00 0.00 2.27 3.57 2.31 -
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 2.47 2.35 2.30 1.76 2.60 3.41 2.03 3.32%
P/EPS -517.57 105.24 -3,920.00 82.61 59.88 46.00 10.12 -
EY -0.19 0.95 -0.03 1.21 1.67 2.17 9.88 -
DY 0.00 0.00 0.00 0.00 2.13 3.80 2.40 -
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