[SYGROUP] YoY TTM 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- 45.07%
YoY- 131.71%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 920,133 981,200 713,246 567,449 627,234 687,468 577,071 8.08%
PBT 143,603 216,167 40,523 -117,216 -118,851 8,407 16,910 42.81%
Tax 1,051 -11,838 -2,564 947 -544 -460 522 12.36%
NP 144,654 204,329 37,959 -116,269 -119,395 7,947 17,432 42.26%
-
NP to SH 142,519 203,019 37,098 -116,996 -120,740 6,367 18,240 40.84%
-
Tax Rate -0.73% 5.48% 6.33% - - 5.47% -3.09% -
Total Cost 775,479 776,871 675,287 683,718 746,629 679,521 559,639 5.58%
-
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 % 23.84% 7.05% - - - - - -
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 15.72% 20.82% 5.32% -20.49% -19.04% 1.16% 3.02% -
ROE 11.55% 18.28% 3.88% -12.68% -11.72% 0.55% 1.55% -
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 81.26 85.68 61.13 48.57 53.56 58.51 48.09 9.13%
EPS 12.59 17.73 3.18 -10.01 -10.31 0.54 1.52 42.21%
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 81.21 86.60 62.95 50.08 55.36 60.67 50.93 8.08%
EPS 12.58 17.92 3.27 -10.33 -10.66 0.56 1.61 40.84%
DPS 3.00 1.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0893 0.9804 0.8445 0.8146 0.9096 1.0266 1.0379 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 0.76 0.87 0.54 0.66 0.37 0.46 0.47 8.33%
P/EPS 4.93 4.20 10.38 -3.20 -1.94 49.82 14.80 -16.73%
EY 20.30 23.80 9.63 -31.29 -51.55 2.01 6.76 20.10%
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 0.79 0.76 0.65 0.74 0.37 0.51 0.52 7.21%
P/EPS 5.12 3.69 12.42 -3.59 -1.94 55.36 16.45 -17.67%
EY 19.51 27.07 8.05 -27.82 -51.55 1.81 6.08 21.43%
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