[SYGROUP] QoQ 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- -36.5%
YoY- -21.61%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
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 239,832 220,715 232,792 216,601 196,748 180,429 181,946 20.24%
PBT 15,807 -4,880 -12,180 10,105 8,759 13,749 13,679 10.12%
Tax -5,173 1,449 -257 -238 3,066 674 366 -
NP 10,634 -3,431 -12,437 9,867 11,825 14,423 14,045 -16.94%
-
NP to SH 10,312 -3,894 -12,766 9,419 14,834 13,892 15,635 -24.24%
-
Tax Rate 32.73% - - 2.36% -35.00% -4.90% -2.68% -
Total Cost 229,198 224,146 245,229 206,734 184,923 166,006 167,901 23.07%
-
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 - 12,000 12,000 12,000 21,000 21,000 21,000 -
Div Payout % - 0.00% 0.00% 127.40% 141.57% 151.17% 134.31% -
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 4.43% -1.55% -5.34% 4.56% 6.01% 7.99% 7.72% -
ROE 0.91% -0.28% -0.91% 0.67% 1.32% 0.99% 1.11% -
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 19.99 18.39 19.40 18.05 16.40 15.04 15.16 20.26%
EPS 0.86 -0.32 -1.06 0.79 1.24 1.16 1.30 -24.09%
DPS 0.00 1.00 1.00 1.00 1.75 1.75 1.75 -
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 19.99 18.39 19.40 18.05 16.40 15.04 15.16 20.26%
EPS 0.86 -0.32 -1.06 0.79 1.24 1.16 1.30 -24.09%
DPS 0.00 1.00 1.00 1.00 1.75 1.75 1.75 -
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 2.15 2.45 2.42 2.44 2.50 3.33 2.90 -18.10%
P/EPS 50.04 -138.67 -44.18 56.06 33.17 43.19 33.77 30.00%
EY 2.00 -0.72 -2.26 1.78 3.02 2.32 2.96 -23.01%
DY 0.00 2.22 2.13 2.27 4.27 3.50 3.98 -
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 1.98 2.47 2.35 2.60 2.50 3.13 3.43 -30.69%
P/EPS 45.97 -140.22 -42.77 59.88 33.17 40.60 39.91 9.89%
EY 2.18 -0.71 -2.34 1.67 3.02 2.46 2.51 -8.97%
DY 0.00 2.20 2.20 2.13 4.27 3.72 3.37 -
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