[SYGROUP] YoY TTM Result on 30-Sep-2021 [#1]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
29-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 53.91%
YoY- 117.79%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
TTM Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 991,039 919,234 963,936 653,844 565,599 649,005 649,758 7.28%
PBT 134,417 161,143 192,977 28,468 -143,885 -101,540 24,130 33.10%
Tax -11,912 1,585 -11,652 -2,113 860 -560 -1,564 40.22%
NP 122,505 162,728 181,325 26,355 -143,025 -102,100 22,566 32.53%
-
NP to SH 119,172 160,930 180,148 25,572 -143,750 -103,426 20,736 33.80%
-
Tax Rate 8.86% -0.98% 6.04% 7.42% - - 6.48% -
Total Cost 868,534 756,506 782,611 627,489 708,624 751,105 627,192 5.57%
-
Net Worth 1,325,673 1,247,921 1,112,944 934,379 911,447 1,054,061 1,175,958 2.01%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 33,970 14,314 - - - - - -
Div Payout % 28.51% 8.90% - - - - - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,325,673 1,247,921 1,112,944 934,379 911,447 1,054,061 1,175,958 2.01%
NOSH 1,133,054 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 1,200,000 -0.95%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 12.36% 17.70% 18.81% 4.03% -25.29% -15.73% 3.47% -
ROE 8.99% 12.90% 16.19% 2.74% -15.77% -9.81% 1.76% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 87.47 81.03 84.01 55.98 48.40 55.41 55.17 7.97%
EPS 10.52 14.19 15.70 2.19 -12.30 -8.83 1.76 34.67%
DPS 3.00 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.10 0.97 0.80 0.78 0.90 0.9985 2.67%
Adjusted Per Share Value based on latest NOSH - 1,200,000
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 87.47 81.13 85.07 57.71 49.92 57.28 57.35 7.28%
EPS 10.52 14.20 15.90 2.26 -12.69 -9.13 1.83 33.80%
DPS 3.00 1.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.1014 0.9823 0.8247 0.8044 0.9303 1.0379 2.01%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.85 0.66 0.675 0.345 0.15 0.23 0.325 -
P/RPS 0.97 0.81 0.80 0.62 0.31 0.42 0.59 8.63%
P/EPS 8.08 4.65 4.30 15.76 -1.22 -2.60 18.46 -12.85%
EY 12.37 21.49 23.26 6.35 -82.01 -38.40 5.42 14.72%
DY 3.53 1.89 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.60 0.70 0.43 0.19 0.26 0.33 14.13%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 30/11/23 29/11/22 29/11/21 27/11/20 29/11/19 28/11/18 -
Price 0.90 0.63 0.755 0.335 0.18 0.20 0.265 -
P/RPS 1.03 0.78 0.90 0.60 0.37 0.36 0.48 13.55%
P/EPS 8.56 4.44 4.81 15.30 -1.46 -2.26 15.05 -8.96%
EY 11.69 22.52 20.80 6.54 -68.34 -44.15 6.64 9.87%
DY 3.33 1.98 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.57 0.78 0.42 0.23 0.22 0.27 19.06%

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