[Y&G] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
27-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 459.27%
YoY- 2353.68%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 156,725 157,872 132,644 52,420 29,560 25,632 24,740 241.21%
PBT 9,436 10,934 9,900 8,037 1,822 1,318 1,256 282.18%
Tax -4,074 -5,156 -2,792 -1,376 -629 -552 -540 283.25%
NP 5,361 5,778 7,108 6,661 1,193 766 716 281.32%
-
NP to SH 5,361 5,778 7,108 6,674 1,193 766 716 281.32%
-
Tax Rate 43.18% 47.16% 28.20% 17.12% 34.52% 41.88% 42.99% -
Total Cost 151,364 152,094 125,536 45,759 28,366 24,866 24,024 239.98%
-
Net Worth 167,926 165,963 166,883 50,905 16,877 16,341 16,365 370.21%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 167,926 165,963 166,883 50,905 16,877 16,341 16,365 370.21%
NOSH 154,061 153,670 154,521 48,023 51,142 51,066 51,142 108.16%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 3.42% 3.66% 5.36% 12.71% 4.04% 2.99% 2.89% -
ROE 3.19% 3.48% 4.26% 13.11% 7.07% 4.69% 4.38% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 101.73 102.73 85.84 109.15 57.80 50.19 48.37 63.93%
EPS 3.48 3.76 4.60 8.70 2.33 1.50 1.40 83.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.08 1.08 1.06 0.33 0.32 0.32 125.88%
Adjusted Per Share Value based on latest NOSH - 153,953
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 71.73 72.26 60.71 23.99 13.53 11.73 11.32 241.27%
EPS 2.45 2.64 3.25 3.05 0.55 0.35 0.33 279.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7686 0.7596 0.7638 0.233 0.0772 0.0748 0.0749 370.22%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.60 0.58 0.70 0.75 0.16 0.19 0.15 -
P/RPS 0.59 0.56 0.82 0.69 0.28 0.38 0.31 53.39%
P/EPS 17.24 15.43 15.22 5.40 6.86 12.67 10.71 37.23%
EY 5.80 6.48 6.57 18.53 14.58 7.89 9.33 -27.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.65 0.71 0.48 0.59 0.47 11.01%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 17/08/12 28/05/12 27/02/12 27/10/11 19/08/11 24/05/11 -
Price 0.89 0.43 0.63 0.68 0.125 0.145 0.20 -
P/RPS 0.87 0.42 0.73 0.62 0.22 0.29 0.41 64.90%
P/EPS 25.57 11.44 13.70 4.89 5.36 9.67 14.29 47.23%
EY 3.91 8.74 7.30 20.44 18.67 10.34 7.00 -32.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.40 0.58 0.64 0.38 0.45 0.63 19.15%

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