[Y&G] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 7.15%
YoY- 87.57%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 257,076 364,440 109,403 92,140 90,368 92,040 109,880 76.51%
PBT 57,778 76,672 20,545 15,473 14,812 15,024 10,337 215.94%
Tax -14,704 -20,764 -4,948 -4,130 -4,210 -4,108 -2,406 235.37%
NP 43,074 55,908 15,597 11,342 10,602 10,916 7,931 209.93%
-
NP to SH 42,642 54,988 15,733 11,466 10,702 10,916 7,972 206.79%
-
Tax Rate 25.45% 27.08% 24.08% 26.69% 28.42% 27.34% 23.28% -
Total Cost 214,002 308,532 93,806 80,797 79,766 81,124 101,949 64.16%
-
Net Worth 257,288 259,199 237,634 184,642 181,565 180,026 176,949 28.43%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 39,889 39,876 9,210 - - - - -
Div Payout % 93.55% 72.52% 58.54% - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 257,288 259,199 237,634 184,642 181,565 180,026 176,949 28.43%
NOSH 199,448 199,384 199,384 153,869 153,869 153,869 153,869 18.93%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 16.76% 15.34% 14.26% 12.31% 11.73% 11.86% 7.22% -
ROE 16.57% 21.21% 6.62% 6.21% 5.89% 6.06% 4.51% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 128.89 182.78 59.39 59.88 58.73 59.82 71.41 48.40%
EPS 21.38 27.56 9.74 7.45 6.96 7.08 5.18 157.97%
DPS 20.00 20.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.29 1.30 1.29 1.20 1.18 1.17 1.15 7.98%
Adjusted Per Share Value based on latest NOSH - 153,869
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 117.67 166.81 50.07 42.17 41.36 42.13 50.29 76.52%
EPS 19.52 25.17 7.20 5.25 4.90 5.00 3.65 206.75%
DPS 18.26 18.25 4.22 0.00 0.00 0.00 0.00 -
NAPS 1.1776 1.1864 1.0877 0.8451 0.831 0.824 0.8099 28.43%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.50 0.90 0.90 0.83 0.83 0.81 0.845 -
P/RPS 1.16 0.49 1.52 1.39 1.41 1.35 1.18 -1.13%
P/EPS 7.02 3.26 10.54 11.14 11.93 11.42 16.31 -43.08%
EY 14.25 30.64 9.49 8.98 8.38 8.76 6.13 75.75%
DY 13.33 22.22 5.56 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.69 0.70 0.69 0.70 0.69 0.73 36.28%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 19/08/15 28/05/15 17/02/15 28/11/14 18/08/14 23/05/14 27/02/14 -
Price 1.48 0.78 1.00 0.90 0.79 0.81 0.925 -
P/RPS 1.15 0.43 1.68 1.50 1.35 1.35 1.30 -7.86%
P/EPS 6.92 2.83 11.71 12.08 11.36 11.42 17.85 -46.92%
EY 14.45 35.36 8.54 8.28 8.80 8.76 5.60 88.45%
DY 13.51 25.64 5.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 0.60 0.78 0.75 0.67 0.69 0.80 27.45%

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