[Y&G] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 6.57%
YoY- -71.64%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 66,752 76,963 70,566 74,652 93,540 116,428 110,186 -28.42%
PBT 10,008 9,827 5,308 7,196 8,696 25,947 25,389 -46.26%
Tax -3,964 -4,933 -3,998 -2,786 -4,508 -7,485 -6,957 -31.29%
NP 6,044 4,894 1,309 4,410 4,188 18,462 18,432 -52.48%
-
NP to SH 6,032 4,852 1,274 4,348 4,080 18,431 18,414 -52.51%
-
Tax Rate 39.61% 50.20% 75.32% 38.72% 51.84% 28.85% 27.40% -
Total Cost 60,708 72,069 69,257 70,242 89,352 97,966 91,754 -24.08%
-
Net Worth 279,138 279,138 275,150 275,150 275,150 273,273 279,138 0.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - 9,973 - -
Div Payout % - - - - - 54.11% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 279,138 279,138 275,150 275,150 275,150 273,273 279,138 0.00%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,384 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 9.05% 6.36% 1.86% 5.91% 4.48% 15.86% 16.73% -
ROE 2.16% 1.74% 0.46% 1.58% 1.48% 6.74% 6.60% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 33.48 38.60 35.39 37.44 46.91 58.37 55.26 -28.42%
EPS 3.04 2.43 0.64 2.18 2.04 9.24 9.24 -52.37%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.40 1.40 1.38 1.38 1.38 1.37 1.40 0.00%
Adjusted Per Share Value based on latest NOSH - 199,384
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 30.55 35.23 32.30 34.17 42.81 53.29 50.43 -28.42%
EPS 2.76 2.22 0.58 1.99 1.87 8.44 8.43 -52.52%
DPS 0.00 0.00 0.00 0.00 0.00 4.56 0.00 -
NAPS 1.2776 1.2776 1.2594 1.2594 1.2594 1.2508 1.2776 0.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.96 1.00 0.955 0.95 1.10 1.11 0.94 -
P/RPS 2.87 2.59 2.70 2.54 2.34 1.90 1.70 41.82%
P/EPS 31.73 41.09 149.38 43.56 53.76 12.01 10.18 113.52%
EY 3.15 2.43 0.67 2.30 1.86 8.32 9.83 -53.20%
DY 0.00 0.00 0.00 0.00 0.00 4.50 0.00 -
P/NAPS 0.69 0.71 0.69 0.69 0.80 0.81 0.67 1.98%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 18/05/18 28/02/18 24/11/17 29/08/17 12/05/17 28/02/17 25/11/16 -
Price 0.95 0.95 1.00 0.955 1.02 0.96 1.00 -
P/RPS 2.84 2.46 2.83 2.55 2.17 1.64 1.81 35.06%
P/EPS 31.40 39.04 156.42 43.79 49.85 10.39 10.83 103.46%
EY 3.18 2.56 0.64 2.28 2.01 9.63 9.24 -50.92%
DY 0.00 0.00 0.00 0.00 0.00 5.21 0.00 -
P/NAPS 0.68 0.68 0.72 0.69 0.74 0.70 0.71 -2.83%

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