[SYGROUP] YoY Quarter Result on 31-Dec-2020 [#2]

Stock
[SYGROUP] SHIN YANG GROUP BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 19.46%
YoY- 115.2%
Quarter Report
Latest QR
Upcoming QR
SYGROUP's Result
SYGROUP's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 235,274 234,375 217,111 157,709 155,859 177,630 139,920 9.04%
PBT 21,556 39,096 15,906 3,851 -22,818 -5,507 10,216 13.24%
Tax -1,221 -687 -501 -50 -137 -153 -1,257 -0.48%
NP 20,335 38,409 15,405 3,801 -22,955 -5,660 8,959 14.63%
-
NP to SH 19,516 37,927 15,056 3,530 -23,224 -5,910 8,459 14.94%
-
Tax Rate 5.66% 1.76% 3.15% 1.30% - - 12.30% -
Total Cost 214,939 195,966 201,706 153,908 178,814 183,290 130,961 8.60%
-
Net Worth 1,234,277 1,110,826 956,811 922,983 1,030,611 1,163,196 1,176,000 0.80%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 33,970 14,314 - - - - - -
Div Payout % 174.07% 37.74% - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,234,277 1,110,826 956,811 922,983 1,030,611 1,163,196 1,176,000 0.80%
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
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.64% 16.39% 7.10% 2.41% -14.73% -3.19% 6.40% -
ROE 1.58% 3.41% 1.57% 0.38% -2.25% -0.51% 0.72% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 20.78 20.47 18.61 13.50 13.31 15.12 11.66 10.10%
EPS 1.72 3.31 1.29 0.30 -1.98 -0.50 0.70 16.15%
DPS 3.00 1.25 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 0.97 0.82 0.79 0.88 0.99 0.98 1.78%
Adjusted Per Share Value based on latest NOSH - 1,200,000
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 19.61 19.53 18.09 13.14 12.99 14.80 11.66 9.04%
EPS 1.63 3.16 1.25 0.29 -1.94 -0.49 0.70 15.12%
DPS 2.83 1.19 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0286 0.9257 0.7973 0.7692 0.8588 0.9693 0.98 0.80%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.62 0.745 0.33 0.32 0.20 0.27 0.225 -
P/RPS 2.98 3.64 1.77 2.37 1.50 1.79 1.93 7.50%
P/EPS 35.97 22.49 25.58 105.91 -10.09 -53.68 31.92 2.00%
EY 2.78 4.45 3.91 0.94 -9.92 -1.86 3.13 -1.95%
DY 4.84 1.68 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.77 0.40 0.41 0.23 0.27 0.23 16.32%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 28/02/24 24/02/23 28/02/22 26/02/21 27/02/20 28/02/19 26/02/18 -
Price 0.645 0.655 0.395 0.36 0.20 0.30 0.25 -
P/RPS 3.10 3.20 2.12 2.67 1.50 1.98 2.14 6.36%
P/EPS 37.42 19.78 30.61 119.15 -10.09 -59.64 35.47 0.89%
EY 2.67 5.06 3.27 0.84 -9.92 -1.68 2.82 -0.90%
DY 4.65 1.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.48 0.46 0.23 0.30 0.26 14.62%

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