[SYGROUP] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 126.39%
YoY- 315.85%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 457,684 481,676 398,156 295,852 327,567 337,317 270,952 9.12%
PBT 48,891 90,998 29,264 7,234 -36,228 -3,263 16,704 19.59%
Tax -1,778 -1,736 -1,646 -207 -307 -295 -1,972 -1.71%
NP 47,113 89,262 27,618 7,027 -36,535 -3,558 14,732 21.36%
-
NP to SH 45,569 88,186 26,968 6,485 -37,034 -3,668 14,307 21.28%
-
Tax Rate 3.64% 1.91% 5.62% 2.86% - - 11.81% -
Total Cost 410,571 392,414 370,538 288,825 364,102 340,875 256,220 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 33,970 14,314 - - - - - -
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 3.69% 7.94% 2.82% 0.70% -3.59% -0.32% 1.22% -
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 40.42 42.06 34.12 25.32 27.97 28.71 22.58 10.18%
EPS 4.02 7.52 2.31 0.56 -3.16 -0.31 1.19 22.48%
DPS 3.00 1.25 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 38.14 40.14 33.18 24.65 27.30 28.11 22.58 9.12%
EPS 3.80 7.35 2.25 0.54 -3.09 -0.31 1.19 21.33%
DPS 2.83 1.19 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 1.53 1.77 0.97 1.26 0.72 0.94 1.00 7.34%
P/EPS 15.41 9.67 14.28 57.65 -6.32 -86.49 18.87 -3.31%
EY 6.49 10.34 7.00 1.73 -15.81 -1.16 5.30 3.43%
DY 4.84 1.68 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 1.60 1.56 1.16 1.42 0.72 1.04 1.11 6.28%
P/EPS 16.03 8.51 17.09 64.86 -6.32 -96.10 20.97 -4.37%
EY 6.24 11.76 5.85 1.54 -15.81 -1.04 4.77 4.57%
DY 4.65 1.91 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