[Y&G] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 14.23%
YoY- 14.03%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 90,368 92,040 109,880 115,045 108,486 108,220 158,926 -31.43%
PBT 14,812 15,024 10,337 9,768 7,906 9,744 8,403 46.07%
Tax -4,210 -4,108 -2,406 -3,654 -2,554 -3,236 -3,513 12.86%
NP 10,602 10,916 7,931 6,113 5,352 6,508 4,890 67.75%
-
NP to SH 10,702 10,916 7,972 6,113 5,352 6,508 4,902 68.53%
-
Tax Rate 28.42% 27.34% 23.28% 37.41% 32.30% 33.21% 41.81% -
Total Cost 79,766 81,124 101,949 108,932 103,134 101,712 154,036 -35.59%
-
Net Worth 181,565 180,026 176,949 173,871 170,794 170,794 169,365 4.75%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 181,565 180,026 176,949 173,871 170,794 170,794 169,365 4.75%
NOSH 153,869 153,869 153,869 153,869 153,869 153,869 153,968 -0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 11.73% 11.86% 7.22% 5.31% 4.93% 6.01% 3.08% -
ROE 5.89% 6.06% 4.51% 3.52% 3.13% 3.81% 2.89% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 58.73 59.82 71.41 74.77 70.51 70.33 103.22 -31.40%
EPS 6.96 7.08 5.18 3.97 3.48 4.24 3.19 68.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.17 1.15 1.13 1.11 1.11 1.10 4.80%
Adjusted Per Share Value based on latest NOSH - 153,869
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 41.24 42.00 50.14 52.50 49.50 49.38 72.52 -31.43%
EPS 4.88 4.98 3.64 2.79 2.44 2.97 2.24 68.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8285 0.8215 0.8074 0.7934 0.7793 0.7793 0.7728 4.76%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.83 0.81 0.845 0.64 0.77 0.42 0.89 -
P/RPS 1.41 1.35 1.18 0.86 1.09 0.60 0.86 39.16%
P/EPS 11.93 11.42 16.31 16.11 22.14 9.93 27.95 -43.39%
EY 8.38 8.76 6.13 6.21 4.52 10.07 3.58 76.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.73 0.57 0.69 0.38 0.81 -9.29%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 18/08/14 23/05/14 27/02/14 25/11/13 20/08/13 29/05/13 28/02/13 -
Price 0.79 0.81 0.925 0.805 0.605 0.50 0.89 -
P/RPS 1.35 1.35 1.30 1.08 0.86 0.71 0.86 35.18%
P/EPS 11.36 11.42 17.85 20.26 17.39 11.82 27.95 -45.22%
EY 8.80 8.76 5.60 4.94 5.75 8.46 3.58 82.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.69 0.80 0.71 0.55 0.45 0.81 -11.91%

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