[Y&G] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
19-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 6.98%
YoY- -72.88%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 132,644 52,420 29,560 25,632 24,740 36,806 38,286 128.78%
PBT 9,900 8,037 1,822 1,318 1,256 1,199 1,920 198.16%
Tax -2,792 -1,376 -629 -552 -540 -921 -1,132 82.44%
NP 7,108 6,661 1,193 766 716 278 788 332.74%
-
NP to SH 7,108 6,674 1,193 766 716 272 788 332.74%
-
Tax Rate 28.20% 17.12% 34.52% 41.88% 42.99% 76.81% 58.96% -
Total Cost 125,536 45,759 28,366 24,866 24,024 36,528 37,498 123.62%
-
Net Worth 166,883 50,905 16,877 16,341 16,365 15,330 16,303 370.77%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 166,883 50,905 16,877 16,341 16,365 15,330 16,303 370.77%
NOSH 154,521 48,023 51,142 51,066 51,142 49,454 50,948 109.38%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.36% 12.71% 4.04% 2.99% 2.89% 0.76% 2.06% -
ROE 4.26% 13.11% 7.07% 4.69% 4.38% 1.77% 4.83% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 85.84 109.15 57.80 50.19 48.37 74.42 75.15 9.26%
EPS 4.60 8.70 2.33 1.50 1.40 0.55 1.55 106.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.06 0.33 0.32 0.32 0.31 0.32 124.83%
Adjusted Per Share Value based on latest NOSH - 50,999
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 60.71 23.99 13.53 11.73 11.32 16.85 17.52 128.81%
EPS 3.25 3.05 0.55 0.35 0.33 0.12 0.36 332.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7638 0.233 0.0772 0.0748 0.0749 0.0702 0.0746 370.84%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.70 0.75 0.16 0.19 0.15 0.16 0.15 -
P/RPS 0.82 0.69 0.28 0.38 0.31 0.21 0.20 155.94%
P/EPS 15.22 5.40 6.86 12.67 10.71 29.09 9.70 34.99%
EY 6.57 18.53 14.58 7.89 9.33 3.44 10.31 -25.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.71 0.48 0.59 0.47 0.52 0.47 24.10%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 28/05/12 27/02/12 27/10/11 19/08/11 24/05/11 22/02/11 18/11/10 -
Price 0.63 0.68 0.125 0.145 0.20 0.15 0.45 -
P/RPS 0.73 0.62 0.22 0.29 0.41 0.20 0.60 13.95%
P/EPS 13.70 4.89 5.36 9.67 14.29 27.27 29.09 -39.44%
EY 7.30 20.44 18.67 10.34 7.00 3.67 3.44 65.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.64 0.38 0.45 0.63 0.48 1.41 -44.65%

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