[SYGROUP] YoY TTM Result on 31-Dec-2014 [#2]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 1111.13%
YoY- 117.77%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 577,071 654,387 744,534 1,092,531 1,026,029 826,570 638,999 -1.68%
PBT 16,910 -4,524 10,749 24,557 12,729 20,433 49,182 -16.28%
Tax 522 5,706 -7,038 -9,459 -4,919 3,245 -2,476 -
NP 17,432 1,182 3,711 15,098 7,810 23,678 46,706 -15.13%
-
NP to SH 18,240 574 4,270 16,435 7,547 25,379 50,842 -15.69%
-
Tax Rate -3.09% - 65.48% 38.52% 38.64% -15.88% 5.03% -
Total Cost 559,639 653,205 740,823 1,077,433 1,018,219 802,892 592,293 -0.93%
-
Net Worth 1,176,000 1,151,999 1,151,999 1,127,999 1,116,000 1,403,999 1,403,999 -2.90%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - 12,000 66,000 65,064 -
Div Payout % - - - - 159.00% 260.06% 127.97% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,176,000 1,151,999 1,151,999 1,127,999 1,116,000 1,403,999 1,403,999 -2.90%
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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 3.02% 0.18% 0.50% 1.38% 0.76% 2.86% 7.31% -
ROE 1.55% 0.05% 0.37% 1.46% 0.68% 1.81% 3.62% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 48.09 54.53 62.04 91.04 85.50 68.88 53.25 -1.68%
EPS 1.52 0.05 0.36 1.37 0.63 2.11 4.24 -15.70%
DPS 0.00 0.00 0.00 0.00 1.00 5.50 5.42 -
NAPS 0.98 0.96 0.96 0.94 0.93 1.17 1.17 -2.90%
Adjusted Per Share Value based on latest NOSH - 1,200,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 50.93 57.75 65.71 96.42 90.55 72.95 56.40 -1.68%
EPS 1.61 0.05 0.38 1.45 0.67 2.24 4.49 -15.69%
DPS 0.00 0.00 0.00 0.00 1.06 5.82 5.74 -
NAPS 1.0379 1.0167 1.0167 0.9955 0.9849 1.2391 1.2391 -2.90%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.225 0.27 0.37 0.425 0.445 0.47 0.44 -
P/RPS 0.47 0.50 0.60 0.47 0.52 0.68 0.83 -9.03%
P/EPS 14.80 564.46 103.98 31.03 70.76 22.22 10.39 6.06%
EY 6.76 0.18 0.96 3.22 1.41 4.50 9.63 -5.72%
DY 0.00 0.00 0.00 0.00 2.25 11.70 12.32 -
P/NAPS 0.23 0.28 0.39 0.45 0.48 0.40 0.38 -8.02%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 27/02/12 -
Price 0.25 0.27 0.34 0.445 0.495 0.455 0.52 -
P/RPS 0.52 0.50 0.55 0.49 0.58 0.66 0.98 -10.01%
P/EPS 16.45 564.46 95.55 32.49 78.71 21.51 12.27 5.00%
EY 6.08 0.18 1.05 3.08 1.27 4.65 8.15 -4.76%
DY 0.00 0.00 0.00 0.00 2.02 12.09 10.43 -
P/NAPS 0.26 0.28 0.35 0.47 0.53 0.39 0.44 -8.38%

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