Highlights

[Y&G] YoY Quarter Result on 2021-09-30 [#3]

Stock [Y&G]: Y&G CORP BHD
Announcement Date 25-Nov-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 30-Sep-2021  [#3]
Profit Trend QoQ -     -97.41%    YoY -     -91.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 9,646 11,459 16,371 13,988 15,600 37,061 28,685 -16.60%
  YoY % -15.82% -30.00% 17.04% -10.33% -57.91% 29.20% -
  Horiz. % 33.63% 39.95% 57.07% 48.76% 54.38% 129.20% 100.00%
PBT 518 1,341 2,371 2,699 382 9,241 8,697 -37.48%
  YoY % -61.37% -43.44% -12.15% 606.54% -95.87% 6.26% -
  Horiz. % 5.96% 15.42% 27.26% 31.03% 4.39% 106.26% 100.00%
Tax -452 -583 -837 -957 -1,605 -3,088 -2,609 -25.32%
  YoY % 22.47% 30.35% 12.54% 40.37% 48.02% -18.36% -
  Horiz. % 17.32% 22.35% 32.08% 36.68% 61.52% 118.36% 100.00%
NP 66 758 1,534 1,742 -1,223 6,153 6,088 -52.92%
  YoY % -91.29% -50.59% -11.94% 242.44% -119.88% 1.07% -
  Horiz. % 1.08% 12.45% 25.20% 28.61% -20.09% 101.07% 100.00%
NP to SH 64 758 1,531 1,739 -1,218 6,146 6,102 -53.18%
  YoY % -91.56% -50.49% -11.96% 242.78% -119.82% 0.72% -
  Horiz. % 1.05% 12.42% 25.09% 28.50% -19.96% 100.72% 100.00%
Tax Rate 87.26 % 43.48 % 35.30 % 35.46 % 420.16 % 33.42 % 30.00 % 19.46%
  YoY % 100.69% 23.17% -0.45% -91.56% 1,157.21% 11.40% -
  Horiz. % 290.87% 144.93% 117.67% 118.20% 1,400.53% 111.40% 100.00%
Total Cost 9,580 10,701 14,837 12,246 16,823 30,908 22,597 -13.32%
  YoY % -10.48% -27.88% 21.16% -27.21% -45.57% 36.78% -
  Horiz. % 42.40% 47.36% 65.66% 54.19% 74.45% 136.78% 100.00%
Net Worth 299,315 292,760 293,095 285,119 275,150 279,138 263,187 2.16%
  YoY % 2.24% -0.11% 2.80% 3.62% -1.43% 6.06% -
  Horiz. % 113.73% 111.24% 111.36% 108.33% 104.55% 106.06% 100.00%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 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
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 299,315 292,760 293,095 285,119 275,150 279,138 263,187 2.16%
  YoY % 2.24% -0.11% 2.80% 3.62% -1.43% 6.06% -
  Horiz. % 113.73% 111.24% 111.36% 108.33% 104.55% 106.06% 100.00%
NOSH 218,478 218,478 199,384 199,384 199,384 199,384 199,384 1.53%
  YoY % 0.00% 9.58% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.58% 109.58% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 0.68 % 6.61 % 9.37 % 12.45 % -7.84 % 16.60 % 21.22 % -43.61%
  YoY % -89.71% -29.46% -24.74% 258.80% -147.23% -21.77% -
  Horiz. % 3.20% 31.15% 44.16% 58.67% -36.95% 78.23% 100.00%
ROE 0.02 % 0.26 % 0.52 % 0.61 % -0.44 % 2.20 % 2.32 % -54.69%
  YoY % -92.31% -50.00% -14.75% 238.64% -120.00% -5.17% -
  Horiz. % 0.86% 11.21% 22.41% 26.29% -18.97% 94.83% 100.00%
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.42 5.24 8.21 7.02 7.82 18.59 14.39 -17.84%
  YoY % -15.65% -36.18% 16.95% -10.23% -57.93% 29.19% -
  Horiz. % 30.72% 36.41% 57.05% 48.78% 54.34% 129.19% 100.00%
EPS 0.03 0.35 0.77 0.87 -0.61 3.08 3.06 -53.70%
  YoY % -91.43% -54.55% -11.49% 242.62% -119.81% 0.65% -
  Horiz. % 0.98% 11.44% 25.16% 28.43% -19.93% 100.65% 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 1.3700 1.3400 1.4700 1.4300 1.3800 1.4000 1.3200 0.62%
  YoY % 2.24% -8.84% 2.80% 3.62% -1.43% 6.06% -
  Horiz. % 103.79% 101.52% 111.36% 108.33% 104.55% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 218,478
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 4.42 5.24 7.49 6.40 7.14 16.96 13.13 -16.58%
  YoY % -15.65% -30.04% 17.03% -10.36% -57.90% 29.17% -
  Horiz. % 33.66% 39.91% 57.04% 48.74% 54.38% 129.17% 100.00%
EPS 0.03 0.35 0.70 0.80 -0.56 2.81 2.79 -52.99%
  YoY % -91.43% -50.00% -12.50% 242.86% -119.93% 0.72% -
  Horiz. % 1.08% 12.54% 25.09% 28.67% -20.07% 100.72% 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 1.3700 1.3400 1.3415 1.3050 1.2594 1.2776 1.2046 2.17%
  YoY % 2.24% -0.11% 2.80% 3.62% -1.42% 6.06% -
  Horiz. % 113.73% 111.24% 111.36% 108.33% 104.55% 106.06% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 1.3200 0.6200 0.8500 0.9300 0.9550 0.9400 1.4400 -
P/RPS 29.90 11.82 10.35 13.26 12.21 5.06 10.01 19.99%
  YoY % 152.96% 14.20% -21.95% 8.60% 141.30% -49.45% -
  Horiz. % 298.70% 118.08% 103.40% 132.47% 121.98% 50.55% 100.00%
P/EPS 4,506.12 178.70 110.70 106.63 -156.33 30.49 47.05 113.75%
  YoY % 2,421.61% 61.43% 3.82% 168.21% -612.73% -35.20% -
  Horiz. % 9,577.30% 379.81% 235.28% 226.63% -332.26% 64.80% 100.00%
EY 0.02 0.56 0.90 0.94 -0.64 3.28 2.13 -54.04%
  YoY % -96.43% -37.78% -4.26% 246.88% -119.51% 53.99% -
  Horiz. % 0.94% 26.29% 42.25% 44.13% -30.05% 153.99% 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 0.96 0.46 0.58 0.65 0.69 0.67 1.09 -2.09%
  YoY % 108.70% -20.69% -10.77% -5.80% 2.99% -38.53% -
  Horiz. % 88.07% 42.20% 53.21% 59.63% 63.30% 61.47% 100.00%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 25/11/21 26/11/20 12/11/19 23/11/18 24/11/17 25/11/16 25/11/15 -
Price 1.4900 0.5100 0.8000 0.9300 1.0000 1.0000 1.2000 -
P/RPS 33.75 9.72 9.74 13.26 12.78 5.38 8.34 26.21%
  YoY % 247.22% -0.21% -26.55% 3.76% 137.55% -35.49% -
  Horiz. % 404.68% 116.55% 116.79% 158.99% 153.24% 64.51% 100.00%
P/EPS 5,086.45 147.00 104.19 106.63 -163.70 32.44 39.21 124.83%
  YoY % 3,360.17% 41.09% -2.29% 165.14% -604.62% -17.27% -
  Horiz. % 12,972.33% 374.90% 265.72% 271.95% -417.50% 82.73% 100.00%
EY 0.02 0.68 0.96 0.94 -0.61 3.08 2.55 -55.39%
  YoY % -97.06% -29.17% 2.13% 254.10% -119.81% 20.78% -
  Horiz. % 0.78% 26.67% 37.65% 36.86% -23.92% 120.78% 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 1.09 0.38 0.54 0.65 0.72 0.71 0.91 3.05%
  YoY % 186.84% -29.63% -16.92% -9.72% 1.41% -21.98% -
  Horiz. % 119.78% 41.76% 59.34% 71.43% 79.12% 78.02% 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.
 


FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. Health minister: Traveller from South Africa on Nov 19 is Malaysia’s first Omicron case save malaysia!
2. WHO urges Asia-Pacific to ready for Omicron-driven surge in infections Good Articles to Share
3. Health Benefits of Drinking more Water - Koon Yew Yin Koon Yew Yin's Blog
4. How China controls Covid 19 - Koon Yew Yin Koon Yew Yin's Blog
5. Aurelius Technologies Bhd - Global EMS Provider PublicInvest Research
6. Traders versus Investors and how to buy palm oil @innoprise plantations 14.5% dividend My telegram reshares
7. Latest Land Disposal in Sg Tiram, Johor, shows Palm Oil Companies with Huge Landbanks with Cheap Book Value are Jewels, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
8. Vietnam’s EV maker VinFast plans US IPO in second half of 2022 Good Articles to Share
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

362  474  546  892 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015-0.005 
 VS 1.15-0.27 
 THHEAVY 0.015-0.05 
 VS-WB 0.355-0.09 
 IMPIANA 0.085+0.005 
 INARI 3.87-0.23 
 GOCEAN 0.0350.00 
 DNEX 0.745-0.025 
 ATAIMS 0.445+0.035 
 EAH 0.02+0.005 
PARTNERS & BROKERS