[SYGROUP] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 9.28%
YoY- -7.86%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 674,634 541,904 585,924 724,520 1,058,192 1,130,964 898,786 -4.66%
PBT -6,526 33,408 6,362 23,398 31,120 3,604 -4,150 7.83%
Tax -590 -3,944 -2,446 -8,176 -13,006 -2,390 -990 -8.26%
NP -7,116 29,464 3,916 15,222 18,114 1,214 -5,140 5.56%
-
NP to SH -7,336 28,614 3,712 17,944 19,474 2,256 -6,694 1.53%
-
Tax Rate - 11.81% 38.45% 34.94% 41.79% 66.32% - -
Total Cost 681,750 512,440 582,008 709,298 1,040,078 1,129,750 903,926 -4.59%
-
Net Worth 1,163,196 1,176,000 1,151,999 1,151,999 1,127,999 1,116,000 1,403,999 -3.08%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - 24,000 -
Div Payout % - - - - - - 0.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,163,196 1,176,000 1,151,999 1,151,999 1,127,999 1,116,000 1,403,999 -3.08%
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
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -1.05% 5.44% 0.67% 2.10% 1.71% 0.11% -0.57% -
ROE -0.63% 2.43% 0.32% 1.56% 1.73% 0.20% -0.48% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 57.42 45.16 48.83 60.38 88.18 94.25 74.90 -4.33%
EPS -0.62 2.38 0.30 1.50 1.62 0.18 -0.56 1.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.99 0.98 0.96 0.96 0.94 0.93 1.17 -2.74%
Adjusted Per Share Value based on latest NOSH - 1,200,000
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 56.22 45.16 48.83 60.38 88.18 94.25 74.90 -4.66%
EPS -0.61 2.38 0.30 1.50 1.62 0.18 -0.56 1.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 0.9693 0.98 0.96 0.96 0.94 0.93 1.17 -3.08%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.27 0.225 0.27 0.37 0.425 0.445 0.47 -
P/RPS 0.47 0.50 0.55 0.61 0.48 0.47 0.63 -4.76%
P/EPS -43.24 9.44 87.28 24.74 26.19 236.70 -84.25 -10.51%
EY -2.31 10.60 1.15 4.04 3.82 0.42 -1.19 11.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.26 -
P/NAPS 0.27 0.23 0.28 0.39 0.45 0.48 0.40 -6.33%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 28/02/19 26/02/18 27/02/17 29/02/16 27/02/15 28/02/14 28/02/13 -
Price 0.30 0.25 0.27 0.34 0.445 0.495 0.455 -
P/RPS 0.52 0.55 0.55 0.56 0.50 0.53 0.61 -2.62%
P/EPS -48.05 10.48 87.28 22.74 27.42 263.30 -81.57 -8.43%
EY -2.08 9.54 1.15 4.40 3.65 0.38 -1.23 9.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 4.40 -
P/NAPS 0.30 0.26 0.28 0.35 0.47 0.53 0.39 -4.27%

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