[Y&G] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 30.1%
YoY- 127.7%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 60,408 57,870 28,908 64,986 68,590 74,910 66,752 -6.43%
PBT 7,044 5,824 -3,652 16,410 13,204 14,408 10,008 -20.85%
Tax -3,220 -3,156 -1,592 -5,297 -4,674 -5,098 -3,964 -12.92%
NP 3,824 2,668 -5,244 11,113 8,529 9,310 6,044 -26.28%
-
NP to SH 3,830 2,684 -5,212 11,048 8,492 9,260 6,032 -26.10%
-
Tax Rate 45.71% 54.19% - 32.28% 35.40% 35.38% 39.61% -
Total Cost 56,584 55,202 34,152 53,873 60,061 65,600 60,708 -4.57%
-
Net Worth 293,095 291,101 289,107 289,107 285,119 283,125 279,138 3.30%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 293,095 291,101 289,107 289,107 285,119 283,125 279,138 3.30%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,384 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 6.33% 4.61% -18.14% 17.10% 12.44% 12.43% 9.05% -
ROE 1.31% 0.92% -1.80% 3.82% 2.98% 3.27% 2.16% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 30.30 29.02 14.50 32.59 34.40 37.57 33.48 -6.43%
EPS 1.92 1.34 -2.60 5.54 4.25 4.64 3.04 -26.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.46 1.45 1.45 1.43 1.42 1.40 3.30%
Adjusted Per Share Value based on latest NOSH - 199,384
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 27.65 26.49 13.23 29.74 31.39 34.29 30.55 -6.42%
EPS 1.75 1.23 -2.39 5.06 3.89 4.24 2.76 -26.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3415 1.3324 1.3233 1.3233 1.305 1.2959 1.2776 3.30%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.85 0.91 0.91 0.93 0.93 0.955 0.96 -
P/RPS 2.81 3.14 6.28 2.85 2.70 2.54 2.87 -1.39%
P/EPS 44.24 67.60 -34.81 16.78 21.84 20.56 31.73 24.77%
EY 2.26 1.48 -2.87 5.96 4.58 4.86 3.15 -19.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.62 0.63 0.64 0.65 0.67 0.69 -10.92%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 12/11/19 23/08/19 30/05/19 28/02/19 23/11/18 24/08/18 18/05/18 -
Price 0.80 0.90 0.91 0.91 0.93 0.93 0.95 -
P/RPS 2.64 3.10 6.28 2.79 2.70 2.48 2.84 -4.74%
P/EPS 41.64 66.86 -34.81 16.42 21.84 20.02 31.40 20.68%
EY 2.40 1.50 -2.87 6.09 4.58 4.99 3.18 -17.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.63 0.63 0.65 0.65 0.68 -14.23%

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