[Y&G] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 20.11%
YoY- -49.64%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 74,652 93,540 116,428 110,186 91,156 85,224 165,626 -41.24%
PBT 7,196 8,696 25,947 25,389 19,600 16,196 38,743 -67.47%
Tax -2,786 -4,508 -7,485 -6,957 -4,258 -5,236 -9,623 -56.26%
NP 4,410 4,188 18,462 18,432 15,342 10,960 29,120 -71.62%
-
NP to SH 4,348 4,080 18,431 18,414 15,332 10,956 28,906 -71.74%
-
Tax Rate 38.72% 51.84% 28.85% 27.40% 21.72% 32.33% 24.84% -
Total Cost 70,242 89,352 97,966 91,754 75,814 74,264 136,506 -35.81%
-
Net Worth 275,150 275,150 273,273 279,138 273,156 269,168 263,187 3.01%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - 9,973 - - 39,876 9,969 -
Div Payout % - - 54.11% - - 363.97% 34.49% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 275,150 275,150 273,273 279,138 273,156 269,168 263,187 3.01%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,384 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.91% 4.48% 15.86% 16.73% 16.83% 12.86% 17.58% -
ROE 1.58% 1.48% 6.74% 6.60% 5.61% 4.07% 10.98% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 37.44 46.91 58.37 55.26 45.72 42.74 83.07 -41.24%
EPS 2.18 2.04 9.24 9.24 7.68 5.48 14.50 -71.75%
DPS 0.00 0.00 5.00 0.00 0.00 20.00 5.00 -
NAPS 1.38 1.38 1.37 1.40 1.37 1.35 1.32 3.01%
Adjusted Per Share Value based on latest NOSH - 199,384
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 34.06 42.68 53.13 50.28 41.59 38.89 75.58 -41.24%
EPS 1.98 1.86 8.41 8.40 7.00 5.00 13.19 -71.78%
DPS 0.00 0.00 4.55 0.00 0.00 18.20 4.55 -
NAPS 1.2555 1.2555 1.247 1.2737 1.2464 1.2282 1.2009 3.01%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.95 1.10 1.11 0.94 1.00 1.14 1.21 -
P/RPS 2.54 2.34 1.90 1.70 2.19 2.67 1.46 44.69%
P/EPS 43.56 53.76 12.01 10.18 13.00 20.75 8.35 201.09%
EY 2.30 1.86 8.32 9.83 7.69 4.82 11.98 -66.75%
DY 0.00 0.00 4.50 0.00 0.00 17.54 4.13 -
P/NAPS 0.69 0.80 0.81 0.67 0.73 0.84 0.92 -17.46%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 12/05/17 28/02/17 25/11/16 09/09/16 25/05/16 29/02/16 -
Price 0.955 1.02 0.96 1.00 0.94 1.00 1.19 -
P/RPS 2.55 2.17 1.64 1.81 2.06 2.34 1.43 47.10%
P/EPS 43.79 49.85 10.39 10.83 12.22 18.20 8.21 205.58%
EY 2.28 2.01 9.63 9.24 8.18 5.49 12.18 -67.31%
DY 0.00 0.00 5.21 0.00 0.00 20.00 4.20 -
P/NAPS 0.69 0.74 0.70 0.71 0.69 0.74 0.90 -16.24%

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