[Y&G] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 52.28%
YoY- 957.77%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 79,449 85,262 55,144 75,420 52,033 58,758 50,612 35.03%
PBT 18,084 22,018 8,608 14,836 7,898 10,812 8,140 70.17%
Tax -4,922 -5,464 -2,744 -6,661 -2,533 -2,896 -2,188 71.59%
NP 13,161 16,554 5,864 8,175 5,365 7,916 5,952 69.64%
-
NP to SH 13,153 16,546 5,852 8,166 5,362 7,916 5,956 69.50%
-
Tax Rate 27.22% 24.82% 31.88% 44.90% 32.07% 26.79% 26.88% -
Total Cost 66,288 68,708 49,280 67,245 46,668 50,842 44,660 30.08%
-
Net Worth 312,423 310,239 303,684 301,500 299,315 297,130 294,945 3.90%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 312,423 310,239 303,684 301,500 299,315 297,130 294,945 3.90%
NOSH 218,478 218,478 218,478 218,478 218,478 218,478 218,478 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.57% 19.42% 10.63% 10.84% 10.31% 13.47% 11.76% -
ROE 4.21% 5.33% 1.93% 2.71% 1.79% 2.66% 2.02% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 36.36 39.03 25.24 34.52 23.82 26.89 23.17 35.00%
EPS 6.03 7.58 2.68 3.74 2.45 3.62 2.72 69.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 1.42 1.39 1.38 1.37 1.36 1.35 3.90%
Adjusted Per Share Value based on latest NOSH - 218,478
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 36.25 38.91 25.16 34.41 23.74 26.81 23.09 35.04%
EPS 6.00 7.55 2.67 3.73 2.45 3.61 2.72 69.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4256 1.4156 1.3857 1.3758 1.3658 1.3558 1.3458 3.91%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.715 0.725 1.06 1.28 1.32 0.815 0.60 -
P/RPS 1.97 1.86 4.20 3.71 5.54 3.03 2.59 -16.66%
P/EPS 11.88 9.57 39.57 34.25 53.78 22.49 22.01 -33.68%
EY 8.42 10.45 2.53 2.92 1.86 4.45 4.54 50.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.76 0.93 0.96 0.60 0.44 8.88%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 31/05/22 28/02/22 25/11/21 28/09/21 31/05/21 -
Price 0.72 0.815 1.00 1.04 1.49 1.21 0.93 -
P/RPS 1.98 2.09 3.96 3.01 6.26 4.50 4.01 -37.50%
P/EPS 11.96 10.76 37.33 27.82 60.70 33.40 34.11 -50.24%
EY 8.36 9.29 2.68 3.59 1.65 2.99 2.93 101.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.57 0.72 0.75 1.09 0.89 0.69 -19.30%

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