[Y&G] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[Y&G] Y&G CORPORATION BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -62.1%
YoY- -80.08%
Quarter Report
Latest QR
Upcoming QR
Y&G's Result
Y&G's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 116,428 110,186 91,156 85,224 165,626 209,630 257,076 -40.88%
PBT 25,947 25,389 19,600 16,196 38,743 50,402 57,778 -41.21%
Tax -7,485 -6,957 -4,258 -5,236 -9,623 -13,569 -14,704 -36.11%
NP 18,462 18,432 15,342 10,960 29,120 36,833 43,074 -43.00%
-
NP to SH 18,431 18,414 15,332 10,956 28,906 36,564 42,642 -42.68%
-
Tax Rate 28.85% 27.40% 21.72% 32.33% 24.84% 26.92% 25.45% -
Total Cost 97,966 91,754 75,814 74,264 136,506 172,797 214,002 -40.46%
-
Net Worth 273,273 279,138 273,156 269,168 263,187 263,187 257,288 4.08%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 9,973 - - 39,876 9,969 13,292 39,889 -60.14%
Div Payout % 54.11% - - 363.97% 34.49% 36.35% 93.55% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 273,273 279,138 273,156 269,168 263,187 263,187 257,288 4.08%
NOSH 199,384 199,384 199,384 199,384 199,384 199,384 199,448 -0.02%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.86% 16.73% 16.83% 12.86% 17.58% 17.57% 16.76% -
ROE 6.74% 6.60% 5.61% 4.07% 10.98% 13.89% 16.57% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 58.37 55.26 45.72 42.74 83.07 105.14 128.89 -40.88%
EPS 9.24 9.24 7.68 5.48 14.50 18.33 21.38 -42.69%
DPS 5.00 0.00 0.00 20.00 5.00 6.67 20.00 -60.14%
NAPS 1.37 1.40 1.37 1.35 1.32 1.32 1.29 4.07%
Adjusted Per Share Value based on latest NOSH - 199,384
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 53.13 50.28 41.59 38.89 75.58 95.66 117.30 -40.87%
EPS 8.41 8.40 7.00 5.00 13.19 16.68 19.46 -42.69%
DPS 4.55 0.00 0.00 18.20 4.55 6.07 18.20 -60.14%
NAPS 1.247 1.2737 1.2464 1.2282 1.2009 1.2009 1.174 4.08%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.11 0.94 1.00 1.14 1.21 1.44 1.50 -
P/RPS 1.90 1.70 2.19 2.67 1.46 1.37 1.16 38.74%
P/EPS 12.01 10.18 13.00 20.75 8.35 7.85 7.02 42.81%
EY 8.32 9.83 7.69 4.82 11.98 12.74 14.25 -30.02%
DY 4.50 0.00 0.00 17.54 4.13 4.63 13.33 -51.35%
P/NAPS 0.81 0.67 0.73 0.84 0.92 1.09 1.16 -21.20%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 25/11/16 09/09/16 25/05/16 29/02/16 25/11/15 19/08/15 -
Price 0.96 1.00 0.94 1.00 1.19 1.20 1.48 -
P/RPS 1.64 1.81 2.06 2.34 1.43 1.14 1.15 26.56%
P/EPS 10.39 10.83 12.22 18.20 8.21 6.54 6.92 30.95%
EY 9.63 9.24 8.18 5.49 12.18 15.28 14.45 -23.60%
DY 5.21 0.00 0.00 20.00 4.20 5.56 13.51 -46.86%
P/NAPS 0.70 0.71 0.69 0.74 0.90 0.91 1.15 -28.06%

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