[Y&G] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 616.73%
YoY- 893.37%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 36,806 38,286 43,134 59,308 44,112 39,344 33,548 6.35%
PBT 1,199 1,920 4,324 7,668 2,276 2,498 1,818 -24.17%
Tax -921 -1,132 -1,500 -2,400 -1,542 -1,549 -1,324 -21.43%
NP 278 788 2,824 5,268 734 949 494 -31.76%
-
NP to SH 272 788 2,824 5,268 735 949 494 -32.74%
-
Tax Rate 76.81% 58.96% 34.69% 31.30% 67.75% 62.01% 72.83% -
Total Cost 36,528 37,498 40,310 54,040 43,378 38,394 33,054 6.86%
-
Net Worth 15,330 16,303 17,331 16,845 15,822 15,765 15,437 -0.46%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 15,330 16,303 17,331 16,845 15,822 15,765 15,437 -0.46%
NOSH 49,454 50,948 50,974 51,046 51,041 50,857 51,458 -2.60%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 0.76% 2.06% 6.55% 8.88% 1.66% 2.41% 1.47% -
ROE 1.77% 4.83% 16.29% 31.27% 4.65% 6.02% 3.20% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 74.42 75.15 84.62 116.18 86.42 77.36 65.19 9.20%
EPS 0.55 1.55 5.54 10.32 1.44 1.87 0.96 -30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.31 0.32 0.34 0.33 0.31 0.31 0.30 2.20%
Adjusted Per Share Value based on latest NOSH - 51,046
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 16.85 17.52 19.74 27.15 20.19 18.01 15.36 6.34%
EPS 0.12 0.36 1.29 2.41 0.34 0.43 0.23 -35.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0702 0.0746 0.0793 0.0771 0.0724 0.0722 0.0707 -0.47%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.16 0.15 0.30 0.35 0.34 0.25 0.20 -
P/RPS 0.21 0.20 0.35 0.30 0.39 0.32 0.31 -22.81%
P/EPS 29.09 9.70 5.42 3.39 23.61 13.39 20.83 24.86%
EY 3.44 10.31 18.47 29.49 4.24 7.47 4.80 -19.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.47 0.88 1.06 1.10 0.81 0.67 -15.50%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 22/02/11 18/11/10 25/08/10 25/05/10 12/02/10 20/11/09 17/08/09 -
Price 0.15 0.45 0.17 0.21 0.35 0.25 0.20 -
P/RPS 0.20 0.60 0.20 0.18 0.40 0.32 0.31 -25.27%
P/EPS 27.27 29.09 3.07 2.03 24.31 13.39 20.83 19.61%
EY 3.67 3.44 32.59 49.14 4.11 7.47 4.80 -16.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 1.41 0.50 0.64 1.13 0.81 0.67 -19.88%

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