[SYGROUP] QoQ TTM 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- -24.67%
YoY--%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 721,100 693,684 638,999 600,106 592,194 560,065 495,620 28.42%
PBT 53,276 54,811 49,182 55,538 69,501 85,295 189,900 -57.17%
Tax -858 -3,915 -2,476 -2,086 1,927 -1,525 -3,823 -63.10%
NP 52,418 50,896 46,706 53,452 71,428 83,770 186,077 -57.06%
-
NP to SH 56,377 52,864 50,842 57,536 76,374 88,384 189,054 -55.39%
-
Tax Rate 1.61% 7.14% 5.03% 3.76% -2.77% 1.79% 2.01% -
Total Cost 668,682 642,788 592,293 546,654 520,766 476,295 309,543 67.18%
-
Net Worth 1,127,999 1,403,999 1,403,999 1,405,871 1,527,018 1,452,180 1,404,566 -13.61%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 84,028 86,064 65,064 74,077 60,552 37,515 37,515 71.27%
Div Payout % 149.05% 162.80% 127.97% 128.75% 79.28% 42.45% 19.84% -
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 1,527,018 1,452,180 1,404,566 -13.61%
NOSH 1,200,000 1,200,000 1,200,000 1,201,600 1,316,395 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 7.27% 7.34% 7.31% 8.91% 12.06% 14.96% 37.54% -
ROE 5.00% 3.77% 3.62% 4.09% 5.00% 6.09% 13.46% -
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 57.81 53.25 49.94 44.99 44.35 41.29 28.45%
EPS 4.70 4.41 4.24 4.79 5.80 7.00 15.75 -55.37%
DPS 7.00 7.17 5.42 6.16 4.60 2.97 3.13 71.09%
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 57.81 53.25 50.01 49.35 46.67 41.30 28.43%
EPS 4.70 4.41 4.24 4.79 6.36 7.37 15.75 -55.37%
DPS 7.00 7.17 5.42 6.17 5.05 3.13 3.13 71.09%
NAPS 0.94 1.17 1.17 1.1716 1.2725 1.2102 1.1705 -13.61%
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 0.83 0.98 1.40 1.83 2.49 -57.94%
P/EPS 8.73 11.35 10.39 10.23 10.86 11.57 6.54 21.25%
EY 11.46 8.81 9.63 9.77 9.21 8.64 15.29 -17.50%
DY 17.07 14.34 12.32 12.58 7.30 3.67 3.03 216.94%
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 0.98 0.92 1.11 1.67 1.94 -50.31%
P/EPS 8.73 10.67 12.27 9.61 8.62 10.57 5.08 43.51%
EY 11.46 9.37 8.15 10.41 11.60 9.46 19.69 -30.31%
DY 17.07 15.26 10.43 13.40 9.20 4.01 3.91 167.35%
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