[SYGROUP] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 12.7%
YoY- 447.25%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 919,234 944,125 1,005,869 981,200 963,936 897,680 770,198 12.50%
PBT 161,143 185,710 231,519 216,167 192,977 154,433 66,942 79.51%
Tax 1,585 1,093 -12,310 -11,838 -11,652 -11,748 -2,906 -
NP 162,728 186,803 219,209 204,329 181,325 142,685 64,036 86.11%
-
NP to SH 160,930 185,136 217,884 203,019 180,148 141,801 63,085 86.59%
-
Tax Rate -0.98% -0.59% 5.32% 5.48% 6.04% 7.61% 4.34% -
Total Cost 756,506 757,322 786,660 776,871 782,611 754,995 706,162 4.69%
-
Net Worth 1,247,921 1,216,391 1,152,159 1,110,826 1,112,944 1,057,413 981,734 17.32%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 14,314 14,314 14,314 14,314 - - - -
Div Payout % 8.90% 7.73% 6.57% 7.05% - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 1,247,921 1,216,391 1,152,159 1,110,826 1,112,944 1,057,413 981,734 17.32%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 17.70% 19.79% 21.79% 20.82% 18.81% 15.89% 8.31% -
ROE 12.90% 15.22% 18.91% 18.28% 16.19% 13.41% 6.43% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 81.03 83.05 88.18 85.68 84.01 78.10 66.68 13.86%
EPS 14.19 16.29 19.10 17.73 15.70 12.34 5.46 88.91%
DPS 1.25 1.25 1.25 1.25 0.00 0.00 0.00 -
NAPS 1.10 1.07 1.01 0.97 0.97 0.92 0.85 18.73%
Adjusted Per Share Value based on latest NOSH - 1,200,000
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 76.60 78.68 83.82 81.77 80.33 74.81 64.18 12.50%
EPS 13.41 15.43 18.16 16.92 15.01 11.82 5.26 86.51%
DPS 1.19 1.19 1.19 1.19 0.00 0.00 0.00 -
NAPS 1.0399 1.0137 0.9601 0.9257 0.9275 0.8812 0.8181 17.32%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.66 0.605 0.54 0.745 0.675 0.41 0.39 -
P/RPS 0.81 0.73 0.61 0.87 0.80 0.52 0.58 24.91%
P/EPS 4.65 3.71 2.83 4.20 4.30 3.32 7.14 -24.84%
EY 21.49 26.92 35.37 23.80 23.26 30.09 14.01 32.96%
DY 1.89 2.07 2.31 1.68 0.00 0.00 0.00 -
P/NAPS 0.60 0.57 0.53 0.77 0.70 0.45 0.46 19.35%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 30/08/23 30/05/23 24/02/23 29/11/22 29/08/22 30/05/22 -
Price 0.63 0.62 0.545 0.655 0.755 0.47 0.38 -
P/RPS 0.78 0.75 0.62 0.76 0.90 0.60 0.57 23.23%
P/EPS 4.44 3.81 2.85 3.69 4.81 3.81 6.96 -25.87%
EY 22.52 26.27 35.05 27.07 20.80 26.25 14.37 34.88%
DY 1.98 2.02 2.29 1.91 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.54 0.68 0.78 0.51 0.45 17.05%

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