[YGL] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
20-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -3.8%
YoY- 5.64%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 11,936 12,016 10,904 8,245 6,990 4,436 4,476 92.64%
PBT 2,874 2,864 3,160 2,866 2,984 2,344 2,416 12.30%
Tax -14 -16 -106 -12 -16 -32 -1,076 -94.51%
NP 2,860 2,848 3,054 2,854 2,968 2,312 1,340 66.00%
-
NP to SH 2,740 2,852 3,024 2,849 2,962 2,312 2,322 11.70%
-
Tax Rate 0.49% 0.56% 3.35% 0.42% 0.54% 1.37% 44.54% -
Total Cost 9,076 9,168 7,850 5,390 4,022 2,124 3,136 103.48%
-
Net Worth 22,291 13,327 12,463 11,533 11,948 11,001 10,008 70.80%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 2,040 - 1,069 1,424 2,134 - 956 65.97%
Div Payout % 74.47% - 35.38% 50.00% 72.07% - 41.21% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 22,291 13,327 12,463 11,533 11,948 11,001 10,008 70.80%
NOSH 72,872 66,635 66,865 66,781 66,711 66,436 63,791 9.30%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 23.96% 23.70% 28.01% 34.62% 42.46% 52.12% 29.94% -
ROE 12.29% 21.40% 24.26% 24.71% 24.79% 21.01% 23.20% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 16.38 18.03 16.31 12.35 10.48 6.68 7.02 76.19%
EPS 3.76 4.28 4.53 4.27 4.44 3.48 3.64 2.19%
DPS 2.80 0.00 1.60 2.13 3.20 0.00 1.50 51.77%
NAPS 0.3059 0.20 0.1864 0.1727 0.1791 0.1656 0.1569 56.25%
Adjusted Per Share Value based on latest NOSH - 66,836
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 4.38 4.41 4.00 3.02 2.56 1.63 1.64 92.84%
EPS 1.00 1.05 1.11 1.05 1.09 0.85 0.85 11.47%
DPS 0.75 0.00 0.39 0.52 0.78 0.00 0.35 66.44%
NAPS 0.0818 0.0489 0.0457 0.0423 0.0438 0.0404 0.0367 70.88%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.70 0.79 0.68 0.42 0.30 0.23 0.19 -
P/RPS 4.27 4.38 4.17 3.40 2.86 3.44 2.71 35.51%
P/EPS 18.62 18.46 15.04 9.84 6.76 6.61 5.22 134.00%
EY 5.37 5.42 6.65 10.16 14.80 15.13 19.16 -57.27%
DY 4.00 0.00 2.35 5.08 10.67 0.00 7.89 -36.49%
P/NAPS 2.29 3.95 3.65 2.43 1.68 1.39 1.21 53.18%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 24/05/07 27/02/07 20/11/06 23/08/06 29/05/06 28/02/06 -
Price 0.66 0.77 0.69 0.51 0.29 0.30 0.20 -
P/RPS 4.03 4.27 4.23 4.13 2.77 4.49 2.85 26.06%
P/EPS 17.55 17.99 15.26 11.95 6.53 8.62 5.49 117.46%
EY 5.70 5.56 6.55 8.37 15.31 11.60 18.20 -53.98%
DY 4.24 0.00 2.32 4.18 11.03 0.00 7.50 -31.70%
P/NAPS 2.16 3.85 3.70 2.95 1.62 1.81 1.27 42.62%

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