[SYGROUP] YoY Cumulative 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- -82.15%
YoY- 133.7%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 292,962 362,260 529,096 565,482 449,393 343,923 297,118 -0.23%
PBT 3,181 11,699 15,560 1,802 -2,075 30,769 51,087 -37.01%
Tax -1,223 -4,088 -6,503 -1,195 -495 -4,599 -195 35.76%
NP 1,958 7,611 9,057 607 -2,570 26,170 50,892 -41.86%
-
NP to SH 1,856 8,972 9,737 1,128 -3,347 27,651 53,183 -42.80%
-
Tax Rate 38.45% 34.94% 41.79% 66.32% - 14.95% 0.38% -
Total Cost 291,004 354,649 520,039 564,875 451,963 317,753 246,226 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 - - - - 12,000 21,000 30,355 -
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 0.16% 0.78% 0.86% 0.10% -0.24% 1.97% 3.74% -
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 24.41 30.19 44.09 47.12 37.45 28.66 24.47 -0.04%
EPS 0.15 0.75 0.81 0.09 -0.28 2.30 4.38 -42.98%
DPS 0.00 0.00 0.00 0.00 1.00 1.75 2.50 -
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 25.86 31.97 46.70 49.91 39.66 30.35 26.22 -0.22%
EPS 0.16 0.79 0.86 0.10 -0.30 2.44 4.69 -43.02%
DPS 0.00 0.00 0.00 0.00 1.06 1.85 2.68 -
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 1.11 1.23 0.96 0.94 1.26 1.54 4.21 -19.90%
P/EPS 174.57 49.49 52.38 473.40 -168.51 19.10 23.52 39.62%
EY 0.57 2.02 1.91 0.21 -0.59 5.24 4.25 -28.43%
DY 0.00 0.00 0.00 0.00 2.13 3.98 2.43 -
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 1.11 1.13 1.01 1.05 1.21 1.81 3.27 -16.46%
P/EPS 174.57 45.47 54.84 526.60 -163.13 22.57 18.26 45.63%
EY 0.57 2.20 1.82 0.19 -0.61 4.43 5.48 -31.39%
DY 0.00 0.00 0.00 0.00 2.20 3.37 3.13 -
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