[Y&G] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -72.1%
YoY- -16.99%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 25,632 24,740 36,806 38,286 43,134 59,308 44,112 -30.43%
PBT 1,318 1,256 1,199 1,920 4,324 7,668 2,276 -30.59%
Tax -552 -540 -921 -1,132 -1,500 -2,400 -1,542 -49.67%
NP 766 716 278 788 2,824 5,268 734 2.89%
-
NP to SH 766 716 272 788 2,824 5,268 735 2.80%
-
Tax Rate 41.88% 42.99% 76.81% 58.96% 34.69% 31.30% 67.75% -
Total Cost 24,866 24,024 36,528 37,498 40,310 54,040 43,378 -31.06%
-
Net Worth 16,341 16,365 15,330 16,303 17,331 16,845 15,822 2.18%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 16,341 16,365 15,330 16,303 17,331 16,845 15,822 2.18%
NOSH 51,066 51,142 49,454 50,948 50,974 51,046 51,041 0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 2.99% 2.89% 0.76% 2.06% 6.55% 8.88% 1.66% -
ROE 4.69% 4.38% 1.77% 4.83% 16.29% 31.27% 4.65% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 50.19 48.37 74.42 75.15 84.62 116.18 86.42 -30.45%
EPS 1.50 1.40 0.55 1.55 5.54 10.32 1.44 2.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.32 0.32 0.31 0.32 0.34 0.33 0.31 2.14%
Adjusted Per Share Value based on latest NOSH - 50,993
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.73 11.32 16.85 17.52 19.74 27.15 20.19 -30.44%
EPS 0.35 0.33 0.12 0.36 1.29 2.41 0.34 1.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0748 0.0749 0.0702 0.0746 0.0793 0.0771 0.0724 2.20%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.19 0.15 0.16 0.15 0.30 0.35 0.34 -
P/RPS 0.38 0.31 0.21 0.20 0.35 0.30 0.39 -1.72%
P/EPS 12.67 10.71 29.09 9.70 5.42 3.39 23.61 -34.03%
EY 7.89 9.33 3.44 10.31 18.47 29.49 4.24 51.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.47 0.52 0.47 0.88 1.06 1.10 -34.06%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 19/08/11 24/05/11 22/02/11 18/11/10 25/08/10 25/05/10 12/02/10 -
Price 0.145 0.20 0.15 0.45 0.17 0.21 0.35 -
P/RPS 0.29 0.41 0.20 0.60 0.20 0.18 0.40 -19.34%
P/EPS 9.67 14.29 27.27 29.09 3.07 2.03 24.31 -46.00%
EY 10.34 7.00 3.67 3.44 32.59 49.14 4.11 85.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.63 0.48 1.41 0.50 0.64 1.13 -45.96%

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