Highlights

[Y&G] YoY Quarter Result on 2019-09-30 [#3]

Stock [Y&G]: Y&G CORP BHD
Announcement Date 12-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2019
Quarter 30-Sep-2019  [#3]
Profit Trend QoQ -     -42.12%    YoY -     -11.96%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 16,371 13,988 15,600 37,061 28,685 23,921 32,041 -10.58%
  YoY % 17.04% -10.33% -57.91% 29.20% 19.92% -25.34% -
  Horiz. % 51.09% 43.66% 48.69% 115.67% 89.53% 74.66% 100.00%
PBT 2,371 2,699 382 9,241 8,697 4,200 3,374 -5.71%
  YoY % -12.15% 606.54% -95.87% 6.26% 107.07% 24.48% -
  Horiz. % 70.27% 79.99% 11.32% 273.89% 257.77% 124.48% 100.00%
Tax -837 -957 -1,605 -3,088 -2,609 -994 -1,465 -8.90%
  YoY % 12.54% 40.37% 48.02% -18.36% -162.47% 32.15% -
  Horiz. % 57.13% 65.32% 109.56% 210.78% 178.09% 67.85% 100.00%
NP 1,534 1,742 -1,223 6,153 6,088 3,206 1,909 -3.58%
  YoY % -11.94% 242.44% -119.88% 1.07% 89.89% 67.94% -
  Horiz. % 80.36% 91.25% -64.06% 322.32% 318.91% 167.94% 100.00%
NP to SH 1,531 1,739 -1,218 6,146 6,102 3,249 1,909 -3.61%
  YoY % -11.96% 242.78% -119.82% 0.72% 87.81% 70.19% -
  Horiz. % 80.20% 91.09% -63.80% 321.95% 319.64% 170.19% 100.00%
Tax Rate 35.30 % 35.46 % 420.16 % 33.42 % 30.00 % 23.67 % 43.42 % -3.39%
  YoY % -0.45% -91.56% 1,157.21% 11.40% 26.74% -45.49% -
  Horiz. % 81.30% 81.67% 967.66% 76.97% 69.09% 54.51% 100.00%
Total Cost 14,837 12,246 16,823 30,908 22,597 20,715 30,132 -11.13%
  YoY % 21.16% -27.21% -45.57% 36.78% 9.09% -31.25% -
  Horiz. % 49.24% 40.64% 55.83% 102.58% 74.99% 68.75% 100.00%
Net Worth 293,095 285,119 275,150 279,138 263,187 184,642 173,871 9.09%
  YoY % 2.80% 3.62% -1.43% 6.06% 42.54% 6.19% -
  Horiz. % 168.57% 163.98% 158.25% 160.54% 151.37% 106.19% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 293,095 285,119 275,150 279,138 263,187 184,642 173,871 9.09%
  YoY % 2.80% 3.62% -1.43% 6.06% 42.54% 6.19% -
  Horiz. % 168.57% 163.98% 158.25% 160.54% 151.37% 106.19% 100.00%
NOSH 199,384 199,384 199,384 199,384 199,384 153,869 153,869 4.41%
  YoY % 0.00% 0.00% 0.00% 0.00% 29.58% 0.00% -
  Horiz. % 129.58% 129.58% 129.58% 129.58% 129.58% 100.00% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 9.37 % 12.45 % -7.84 % 16.60 % 21.22 % 13.40 % 5.96 % 7.83%
  YoY % -24.74% 258.80% -147.23% -21.77% 58.36% 124.83% -
  Horiz. % 157.21% 208.89% -131.54% 278.52% 356.04% 224.83% 100.00%
ROE 0.52 % 0.61 % -0.44 % 2.20 % 2.32 % 1.76 % 1.10 % -11.73%
  YoY % -14.75% 238.64% -120.00% -5.17% 31.82% 60.00% -
  Horiz. % 47.27% 55.45% -40.00% 200.00% 210.91% 160.00% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 8.21 7.02 7.82 18.59 14.39 15.55 20.82 -14.36%
  YoY % 16.95% -10.23% -57.93% 29.19% -7.46% -25.31% -
  Horiz. % 39.43% 33.72% 37.56% 89.29% 69.12% 74.69% 100.00%
EPS 0.77 0.87 -0.61 3.08 3.06 2.11 1.24 -7.63%
  YoY % -11.49% 242.62% -119.81% 0.65% 45.02% 70.16% -
  Horiz. % 62.10% 70.16% -49.19% 248.39% 246.77% 170.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.4700 1.4300 1.3800 1.4000 1.3200 1.2000 1.1300 4.48%
  YoY % 2.80% 3.62% -1.43% 6.06% 10.00% 6.19% -
  Horiz. % 130.09% 126.55% 122.12% 123.89% 116.81% 106.19% 100.00%
Adjusted Per Share Value based on latest NOSH - 218,478
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 7.49 6.40 7.14 16.96 13.13 10.95 14.67 -10.59%
  YoY % 17.03% -10.36% -57.90% 29.17% 19.91% -25.36% -
  Horiz. % 51.06% 43.63% 48.67% 115.61% 89.50% 74.64% 100.00%
EPS 0.70 0.80 -0.56 2.81 2.79 1.49 0.87 -3.56%
  YoY % -12.50% 242.86% -119.93% 0.72% 87.25% 71.26% -
  Horiz. % 80.46% 91.95% -64.37% 322.99% 320.69% 171.26% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.3415 1.3050 1.2594 1.2776 1.2046 0.8451 0.7958 9.09%
  YoY % 2.80% 3.62% -1.42% 6.06% 42.54% 6.20% -
  Horiz. % 168.57% 163.99% 158.26% 160.54% 151.37% 106.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.8500 0.9300 0.9550 0.9400 1.4400 0.8300 0.6400 -
P/RPS 10.35 13.26 12.21 5.06 10.01 5.34 3.07 22.44%
  YoY % -21.95% 8.60% 141.30% -49.45% 87.45% 73.94% -
  Horiz. % 337.13% 431.92% 397.72% 164.82% 326.06% 173.94% 100.00%
P/EPS 110.70 106.63 -156.33 30.49 47.05 39.31 51.59 13.56%
  YoY % 3.82% 168.21% -612.73% -35.20% 19.69% -23.80% -
  Horiz. % 214.58% 206.69% -303.02% 59.10% 91.20% 76.20% 100.00%
EY 0.90 0.94 -0.64 3.28 2.13 2.54 1.94 -12.01%
  YoY % -4.26% 246.88% -119.51% 53.99% -16.14% 30.93% -
  Horiz. % 46.39% 48.45% -32.99% 169.07% 109.79% 130.93% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.58 0.65 0.69 0.67 1.09 0.69 0.57 0.29%
  YoY % -10.77% -5.80% 2.99% -38.53% 57.97% 21.05% -
  Horiz. % 101.75% 114.04% 121.05% 117.54% 191.23% 121.05% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 12/11/19 23/11/18 24/11/17 25/11/16 25/11/15 28/11/14 25/11/13 -
Price 0.8000 0.9300 1.0000 1.0000 1.2000 0.9000 0.8050 -
P/RPS 9.74 13.26 12.78 5.38 8.34 5.79 3.87 16.62%
  YoY % -26.55% 3.76% 137.55% -35.49% 44.04% 49.61% -
  Horiz. % 251.68% 342.64% 330.23% 139.02% 215.50% 149.61% 100.00%
P/EPS 104.19 106.63 -163.70 32.44 39.21 42.62 64.88 8.21%
  YoY % -2.29% 165.14% -604.62% -17.27% -8.00% -34.31% -
  Horiz. % 160.59% 164.35% -252.31% 50.00% 60.43% 65.69% 100.00%
EY 0.96 0.94 -0.61 3.08 2.55 2.35 1.54 -7.57%
  YoY % 2.13% 254.10% -119.81% 20.78% 8.51% 52.60% -
  Horiz. % 62.34% 61.04% -39.61% 200.00% 165.58% 152.60% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.54 0.65 0.72 0.71 0.91 0.75 0.71 -4.46%
  YoY % -16.92% -9.72% 1.41% -21.98% 21.33% 5.63% -
  Horiz. % 76.06% 91.55% 101.41% 100.00% 128.17% 105.63% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers