[SYGROUP] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
30-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -37.07%
YoY- -61.06%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 721,101 699,137 687,846 647,908 592,194 563,816 594,236 13.78%
PBT 62,086 59,357 61,538 68,356 69,501 78,942 102,174 -28.28%
Tax -859 -5,233 -9,198 -19,856 1,927 2,557 -390 69.36%
NP 61,227 54,124 52,340 48,500 71,428 81,500 101,784 -28.76%
-
NP to SH 57,078 55,389 55,302 48,064 76,374 86,737 106,366 -33.98%
-
Tax Rate 1.38% 8.82% 14.95% 29.05% -2.77% -3.24% 0.38% -
Total Cost 659,874 645,013 635,506 599,408 520,766 482,316 492,452 21.56%
-
Net Worth 1,127,999 1,403,999 1,403,999 1,405,871 1,435,880 1,406,220 1,420,641 -14.26%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 21,000 27,999 42,000 84,112 21,661 - 60,711 -50.75%
Div Payout % 36.79% 50.55% 75.95% 175.00% 28.36% - 57.08% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,127,999 1,403,999 1,403,999 1,405,871 1,435,880 1,406,220 1,420,641 -14.26%
NOSH 1,200,000 1,200,000 1,200,000 1,201,600 1,237,828 1,262,765 1,200,483 -0.02%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 8.49% 7.74% 7.61% 7.49% 12.06% 14.46% 17.13% -
ROE 5.06% 3.95% 3.94% 3.42% 5.32% 6.17% 7.49% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.09 58.26 57.32 53.92 47.84 46.11 48.94 14.67%
EPS 4.76 4.61 4.60 4.00 6.17 7.09 8.76 -33.43%
DPS 1.75 2.33 3.50 7.00 1.75 0.00 5.00 -50.36%
NAPS 0.94 1.17 1.17 1.17 1.16 1.15 1.17 -13.58%
Adjusted Per Share Value based on latest NOSH - 1,201,600
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 60.09 58.26 57.32 53.99 49.35 46.98 49.52 13.77%
EPS 4.76 4.61 4.60 4.01 6.36 7.23 8.86 -33.93%
DPS 1.75 2.33 3.50 7.01 1.81 0.00 5.06 -50.76%
NAPS 0.94 1.17 1.17 1.1716 1.1966 1.1719 1.1839 -14.26%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.41 0.50 0.44 0.49 0.63 0.81 1.03 -
P/RPS 0.68 0.86 0.77 0.91 1.32 1.76 2.10 -52.87%
P/EPS 8.62 10.83 9.55 12.25 10.21 11.42 11.76 -18.71%
EY 11.60 9.23 10.47 8.16 9.79 8.76 8.50 23.05%
DY 4.27 4.67 7.95 14.29 2.78 0.00 4.85 -8.14%
P/NAPS 0.44 0.43 0.38 0.42 0.54 0.70 0.88 -37.03%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 30/05/12 27/02/12 30/11/11 26/08/11 26/05/11 28/02/11 -
Price 0.41 0.47 0.52 0.46 0.50 0.74 0.80 -
P/RPS 0.68 0.81 0.91 0.85 1.05 1.60 1.63 -44.19%
P/EPS 8.62 10.18 11.28 11.50 8.10 10.43 9.13 -3.76%
EY 11.60 9.82 8.86 8.70 12.34 9.59 10.95 3.92%
DY 4.27 4.96 6.73 15.22 3.50 0.00 6.25 -22.44%
P/NAPS 0.44 0.40 0.44 0.39 0.43 0.64 0.68 -25.20%

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