[SYGROUP] QoQ Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
28-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -33.99%
YoY- -21.61%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 909,940 893,477 898,786 866,404 721,101 699,137 687,846 20.52%
PBT 8,853 -9,273 -4,150 40,420 62,086 59,357 61,538 -72.57%
Tax -4,220 1,272 -990 -952 -859 -5,233 -9,198 -40.54%
NP 4,633 -8,001 -5,140 39,468 61,227 54,124 52,340 -80.16%
-
NP to SH 3,071 -9,654 -6,694 37,676 57,078 55,389 55,302 -85.47%
-
Tax Rate 47.67% - - 2.36% 1.38% 8.82% 14.95% -
Total Cost 905,307 901,478 903,926 826,936 659,874 645,013 635,506 26.63%
-
Net Worth 1,127,999 1,391,999 1,403,999 1,415,999 1,127,999 1,403,999 1,403,999 -13.58%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - 16,000 24,000 48,000 21,000 27,999 42,000 -
Div Payout % - 0.00% 0.00% 127.40% 36.79% 50.55% 75.95% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,127,999 1,391,999 1,403,999 1,415,999 1,127,999 1,403,999 1,403,999 -13.58%
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
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.51% -0.90% -0.57% 4.56% 8.49% 7.74% 7.61% -
ROE 0.27% -0.69% -0.48% 2.66% 5.06% 3.95% 3.94% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 75.83 74.46 74.90 72.20 60.09 58.26 57.32 20.53%
EPS 0.26 -0.80 -0.56 3.16 4.76 4.61 4.60 -85.29%
DPS 0.00 1.33 2.00 4.00 1.75 2.33 3.50 -
NAPS 0.94 1.16 1.17 1.18 0.94 1.17 1.17 -13.58%
Adjusted Per Share Value based on latest NOSH - 1,200,000
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 75.83 74.46 74.90 72.20 60.09 58.26 57.32 20.53%
EPS 0.26 -0.80 -0.56 3.16 4.76 4.61 4.60 -85.29%
DPS 0.00 1.33 2.00 4.00 1.75 2.33 3.50 -
NAPS 0.94 1.16 1.17 1.18 0.94 1.17 1.17 -13.58%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.43 0.45 0.47 0.44 0.41 0.50 0.44 -
P/RPS 0.57 0.60 0.63 0.61 0.68 0.86 0.77 -18.18%
P/EPS 168.02 -55.93 -84.25 14.01 8.62 10.83 9.55 577.63%
EY 0.60 -1.79 -1.19 7.14 11.60 9.23 10.47 -85.16%
DY 0.00 2.96 4.26 9.09 4.27 4.67 7.95 -
P/NAPS 0.46 0.39 0.40 0.37 0.44 0.43 0.38 13.59%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 30/05/13 28/02/13 28/11/12 29/08/12 30/05/12 27/02/12 -
Price 0.395 0.455 0.455 0.47 0.41 0.47 0.52 -
P/RPS 0.52 0.61 0.61 0.65 0.68 0.81 0.91 -31.16%
P/EPS 154.35 -56.55 -81.57 14.97 8.62 10.18 11.28 473.00%
EY 0.65 -1.77 -1.23 6.68 11.60 9.82 8.86 -82.50%
DY 0.00 2.93 4.40 8.51 4.27 4.96 6.73 -
P/NAPS 0.42 0.39 0.39 0.40 0.44 0.40 0.44 -3.05%

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