[YGL] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[YGL] YGL CONVERGENCE BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 6.13%
YoY- 30.23%
Quarter Report
Latest QR
Upcoming QR
YGL's Result
YGL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 12,058 11,936 12,016 10,904 8,245 6,990 4,436 94.65%
PBT 2,049 2,874 2,864 3,160 2,866 2,984 2,344 -8.56%
Tax -26 -14 -16 -106 -12 -16 -32 -12.91%
NP 2,022 2,860 2,848 3,054 2,854 2,968 2,312 -8.54%
-
NP to SH 1,940 2,740 2,852 3,024 2,849 2,962 2,312 -11.02%
-
Tax Rate 1.27% 0.49% 0.56% 3.35% 0.42% 0.54% 1.37% -
Total Cost 10,036 9,076 9,168 7,850 5,390 4,022 2,124 181.31%
-
Net Worth 20,370 22,291 13,327 12,463 11,533 11,948 11,001 50.73%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 2,040 - 1,069 1,424 2,134 - -
Div Payout % - 74.47% - 35.38% 50.00% 72.07% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 20,370 22,291 13,327 12,463 11,533 11,948 11,001 50.73%
NOSH 69,285 72,872 66,635 66,865 66,781 66,711 66,436 2.83%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 16.77% 23.96% 23.70% 28.01% 34.62% 42.46% 52.12% -
ROE 9.52% 12.29% 21.40% 24.26% 24.71% 24.79% 21.01% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 17.40 16.38 18.03 16.31 12.35 10.48 6.68 89.20%
EPS 2.80 3.76 4.28 4.53 4.27 4.44 3.48 -13.48%
DPS 0.00 2.80 0.00 1.60 2.13 3.20 0.00 -
NAPS 0.294 0.3059 0.20 0.1864 0.1727 0.1791 0.1656 46.56%
Adjusted Per Share Value based on latest NOSH - 66,641
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 4.41 4.37 4.40 3.99 3.02 2.56 1.62 94.84%
EPS 0.71 1.00 1.04 1.11 1.04 1.08 0.85 -11.29%
DPS 0.00 0.75 0.00 0.39 0.52 0.78 0.00 -
NAPS 0.0745 0.0816 0.0488 0.0456 0.0422 0.0437 0.0403 50.57%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.65 0.70 0.79 0.68 0.42 0.30 0.23 -
P/RPS 3.73 4.27 4.38 4.17 3.40 2.86 3.44 5.53%
P/EPS 23.21 18.62 18.46 15.04 9.84 6.76 6.61 130.84%
EY 4.31 5.37 5.42 6.65 10.16 14.80 15.13 -56.67%
DY 0.00 4.00 0.00 2.35 5.08 10.67 0.00 -
P/NAPS 2.21 2.29 3.95 3.65 2.43 1.68 1.39 36.18%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 24/05/07 27/02/07 20/11/06 23/08/06 29/05/06 -
Price 0.59 0.66 0.77 0.69 0.51 0.29 0.30 -
P/RPS 3.39 4.03 4.27 4.23 4.13 2.77 4.49 -17.07%
P/EPS 21.07 17.55 17.99 15.26 11.95 6.53 8.62 81.35%
EY 4.75 5.70 5.56 6.55 8.37 15.31 11.60 -44.82%
DY 0.00 4.24 0.00 2.32 4.18 11.03 0.00 -
P/NAPS 2.01 2.16 3.85 3.70 2.95 1.62 1.81 7.23%

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